{"text_format":"1","workbook":"xlsx","n_sheets":54,"sheets":["B£ST Workflow & How to Guide","Information Requirements","How to evaluate benefits","Potential double counting","About W047 B£ST","WELCOME","Project Data","Control","Keys","RibbonX","Coarse Assessment","Screening Questions","Example Benefit Help","SuDS Used","Potential Stakeholders","AQ - Air quality","Am - Amenity","BE - Biodiversity & Ecology","BT - Building Temperature","CS - Carbon sequestration","Edu - Education","ED - Enabling development","F - Flooding","H - Health","N - Noise","R - Recreation","TC - Traffic calming","WQ - Water quality","AP1 - Pumping","AP2 - Treating wastewater","QW1 - Flows","QW2 - Groundwater recharge","QW3 - Rainwater harvesting","CAT1 - Category 1","CAT2 - Category 2","User-defined benefits","CR - Crime","EG - Economic growth","T - Tourism","Summary of outputs-Qualitative","Summary of outputs - Monetised","Sensitivity Analysis","Summary Results ESS","Summary Results TBL","B£ST Results Dashboard","RadiusCht","Present Value Calcs","Values Library - Yearly Values","ValuesLibrary","Scenarios assessment-old","Scheme comparisons TBL","BlankImpactTab","Scenarios Assessment","Screening questions 2"],"not_rendered":{"charts":16,"images":79,"macros":1,"external_links":0,"defined_names":177,"comments":1,"pivot_tables":0},"unopened":[],"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":"B£ST Workflow & How to Guide","index":0,"n_rows":200,"n_cols":31,"rows_kept":200,"cut":false,"hidden":false,"merged":[[47,1,48,5],[62,1,66,4],[57,5,59,7],[57,10,59,12],[57,15,59,17],[57,1,58,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B£ST Workflow & how to Guide",null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"B£ST Workflow with links to selected pages. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LEDGEND"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"HOW TO GUIDE"]
[]
[]
[null,"B£ST Ribbon"]
[]
[null,"Use the buttons to navigate through the tool."]
[]
[null,"Press help if programme freezes."]
[]
[null,"Help button contains links to the guidance and how to contact CIRIA about B£ST."]
[]
[]
[]
[]
[]
[]
[null,"Getting started. Please refer to the guidance for further information and support to use the tool. "]
[]
[]
[null,"Each box is a different colour and boundary to indicate its type. ",null,null,null,"Input value or text",null,null,null,null,"Select value via a drop down menu",null,null,null,null,"Auto populated value"]
[]
[]
[]
[]
[null,"Common buttons on each benefit page for the values library or the location in the guidance to help you complete the assessment for a specific benefit."]
[]
[]
[]
[]
[]
[]
[null,"Summary of how to use the tool for each major stage. "]
[]
[null,"Project details",null,null,null,null,null,null,null,null,null,null,null,null,"Coarse Assessment"]
[null,"Enter the project details to provide record of the project. ",null,null,null,null,null,null,null,null,null,null,null,null,"Enter the values to the questions in the orange cells and record down your reasoning. "]
[null,"Double click the blue boxes to select the stakeholders.",null,null,null,null,null,null,null,null,null,null,null,null,"Table and graph will be automatically generated and the graph can be manipulated using standard excel functions."]
[null,"This is for information only."]
[]
[null,"Screening questions",null,null,null,null,null,null,null,null,null,null,null,null,"Undertaking an assessment for each benefit page. "]
[null,"Review the potential impact the option will have by considering the questions for each benefit. ",null,null,null,null,null,null,null,null,null,null,null,null,"Where appropriate, the tool enables a baseline and proposed option to be evaluated. "]
[null,"Select the qualitative impact (negative to positive) to record your decisions and whether you wish to assess the benefits (Yes/No).",null,null,null,null,null,null,null,null,null,null,null,null,"If you choose to assess the impact only, then determine the difference between the baseline and proposed option and complete the proposed option section."]
[null,"Open up the benefits to assess using the Enable Pages button at the top of the page. ",null,null,null,null,null,null,null,null,null,null,null,null,"You will typically fill in the quantity of the benefit, select a monetary value, the confidence and the start and end of the evaluation to carucate present values."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The 'Evaluating the Benefits' section of the guidance provides further details regarding how to complete an assessment. Each benefit contains links to more guidance."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All evaluations should have a start date of 2018 or later, unless you amend GDP deflators as identified in the guidance (section 4.5). "]
[]
[null,"Summary of outputs - Qualitative or Monetised",null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis"]
[null,"These provide a summary of the assessments.",null,null,null,null,null,null,null,null,null,null,null,null,"Change the confidence values for the benefits to create a low and high sensitivity analysis."]
[null,"Enter in further comments if required. ",null,null,null,null,null,null,null,null,null,null,null,null,"The guidance recommends changing the confidence value one increment down for low and one increment up for high."]
[null,"These values are automatically summarised in the B£ST Results Dashboard.",null,null,null,null,null,null,null,null,null,null,null,null,"These values are automatically summarised in the B£ST Results Dashboard."]
[]
[null,"B£ST Results Dashboard",null,null,null,null,null,null,null,null,null,null,null,null,"Scenarios Assessment"]
[null,"This collates all the results from the benefit assessment and sensitivity analysis.",null,null,null,null,null,null,null,null,null,null,null,null,"Name the scenarios and score the scenarios and benefits, following the information within the guidance."]
[null,"Amend the graphs to visually show the information you wish to show.",null,null,null,null,null,null,null,null,null,null,null,null,"The results of the scoring will automatically create the summary table and graph. "]
[null,"For user defined benefits, amendment of the ecosystem services equations is necessary to apply to correct system."]
[null,"The benefit distribution score indicates if the benefits are well spread (A) or dominated by one or a few benefits (F)"]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Information Requirements","index":1,"n_rows":98,"n_cols":35,"rows_kept":98,"cut":false,"hidden":false,"merged":[[3,8,3,9],[5,8,6,8],[5,9,6,9],[8,8,9,8],[8,9,9,9],[11,8,12,8],[11,9,12,9],[14,8,15,8],[14,9,15,9],[17,8,18,8],[17,9,18,9],[20,8,21,8],[20,9,21,9],[23,8,24,8],[23,9,24,9],[26,8,27,8],[26,9,27,9],[29,8,30,8],[29,9,30,9],[32,8,33,8],[32,9,33,9],[35,8,36,8],[35,9,36,9],[38,8,39,8],[38,9,39,9],[41,8,42,8],[41,9,42,9],[44,8,45,8],[44,9,45,9],[47,8,48,8],[47,9,48,9],[50,8,51,8],[50,9,51,9],[53,8,54,8],[53,9,54,9],[56,8,57,8],[56,9,57,9],[59,8,60,8],[59,9,60,9],[62,8,63,8],[62,9,63,9],[65,8,66,8],[65,9,66,9],[69,8,70,8],[69,9,70,9],[72,8,73,8],[72,9,73,9],[84,8,85,8],[84,9,85,9],[75,8,76,8],[75,9,76,9],[78,8,79,8],[78,9,79,9],[81,8,82,8],[81,9,82,9]]}
[null,null,null,null,null,null,null,null,null,"Information Requirements - Individual benefit sources of evidence",null,">>HIDE_ALONG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,null,null,null,null,null,null,null,"Quantity"]
[null,null,null,null,null,null,null,null,"Type of evidence","Typical source"]
[null,null,null,null,null,null,null,null,"Number of trees and area of vegative SuDS/NFM","Local air quality study"]
[null,null,null,"Air Quality"]
[]
[null,null,null,null,null,null,null,null,"Number/type of homes/commercial properties and number of people impacted by scheme","Landscape character assessment or landscape visual impact assessment. Visitor numbers from local survey data or MENE (Monitor of Engagement with the Natural Environment)"]
[null,null,null,"Amenity"]
[]
[null,null,null,null,null,null,null,null,"Change in size/type of green and blue space due to scheme","Biodiversity Action Plan or local habitat surveys. Habitat types and designated sites from www.magic.gov.uk"]
[null,null,null,"Biodiversity"]
[]
[null,null,null,null,null,null,null,null,"Area of green roof / number of trees. Annual number of heating and cooling (using air conditioning) degree days.","Energy management plan"]
[null,null,null,"Building temperature"]
[]
[null,null,null,null,null,null,null,null,"Number and type of trees","Carbon management plan"]
[null,null,null,"Carbon Sequestration"]
[]
[null,null,null,null,null,null,null,null,"Estimated additional number of nature-based school trips that will be created as a result of the scheme","Local evidence, consultation with schools in the area or an evaluation study"]
[null,null,null,"Education"]
[]
[null,null,null,null,null,null,null,null,"Area (ha) of land, avoided infrastructure costs","Local development plan, water cycle study or sewerage management plan"]
[null,null,null,"Enabling development"]
[]
[null,null,null,null,null,null,null,null,"The number of properties of different types at reduced risk\nThe change in risk (flood frequency)\nScale and type of non-property impacts\nThe reduction in time lost by people through flooding (an estimate of the number of people and time)","Flood risk assessment"]
[null,null,null,"Flood risk"]
[]
[null,null,null,null,null,null,null,null,"Current and projected flows in water bodies\n\nCurrent and projected condition of waterbody","Flow modelling assessment\n\nDesign of amendments"]
[null,null,null,"Flows in watercourses"]
[]
[null,null,null,null,null,null,null,null,"Volume of water infiltrating to groundwater","Ground water study, water cycle study"]
[null,null,null,"Groundwater recharge"]
[]
[null,null,null,null,null,null,null,null,"The additional number of walking/cycling trips and average duration or distance of these trips.\nThe increase in population being active and likely length/duration of the activity.\nEstimated additional numbers of people having a view over green space from house or regular place of work, with freshwater or wetland within 1km of home or regular place of work or using garden or non-countryside green space monthly or more.","Health Impact Assessment (HIA), landscape assessment or similar"]
[null,null,null,"Health"]
[]
[null,null,null,null,null,null,null,null,"Size/type of green components in scheme such as number of trees","Local noise management study"]
[null,null,null,"Noise"]
[]
[null,null,null,null,null,null,null,null,"Change in flows or energy use due to scheme","Pumped flows, pump run times, energy consumption "]
[null,null,null,"Pumping "]
[]
[null,null,null,null,null,null,null,null,"Number of properties, household size, water consumption rates","Water demand / use study"]
[null,null,null,"Rainwater harvesting"]
[]
[null,null,null,null,null,null,null,null,"Number of additional or enhanced recreational visits created because of the scheme","Open space provision assessments in Local Env Action Plans (LEAPs) "]
[null,null,null,"Recreation"]
[]
[null,null,null,null,null,null,null,null,"Annual number of collisions (fatal, serious, slight, damage only)","Traffic management plan"]
[null,null,null,"Traffic Calming"]
[]
[null,null,null,null,null,null,null,null,"Change in flows or energy use due to scheme","WwTW assessment including chemical and energy usage"]
[null,null,null,"Treating wastewater"]
[]
[null,null,null,null,null,null,null,null,"Current and projected water quality status","UPM (Urban Pollution Management) modelling or similar\nReason for Failure (RFF)\n"]
[null,null,null,"Water quality"]
[]
[null,null,null,null,null,null,null,null,"Change in property/violent/other crimes as a result of scheme","Local evidence or evaluation study"]
[null,null,null,"Crime"]
[]
[null,null,null,null,null,null,null,null,"Change in local economic growth indicators, consumer spending, business rates, number of green jobs or productivity as a result of scheme","Local economic study"]
[null,null,null,"Economic Growth"]
[]
[null,null,null,null,null,null,null,null,"Change in visitors and visitor spending as a result of scheme","Local tourism study"]
[null,null,null,"Tourism"]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"How to evaluate benefits","index":2,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,1,3,11],[10,1,10,11],[13,1,13,11],[15,1,15,11]]}
[null,null,null,null,null,null,null,null,null,"How to evaluate benefits",null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"How to evaluate benefits: a simple step by step guide to assess the effect of an intervention(s) and the type and scale of benefit it leads to. "]
[]
[]
[]
[null,"What is the intervention and what is the context?"]
[null,"Understand what interventions you are, or might consider proposing. These might be independent or work as part of a connected network of interventions. "]
[null,"Understand the existing context where the interventions will be built. Depending upon the size of the works, you may have more than one context where you are building."]
[null,"For a building or street retrofit, consider what is immediately local.  As the scale gets bigger, consider the catchment more strategically if that is the purpose of the evaluation. When going into more detail, categorise the catchment for the benefit being considered. "]
[]
[null,"How does it work?\n"]
[null,"For each intervention or group of interventions, understand how they work. What this means is understanding how they will perform and operate over time.  "]
[null,"Become familiar with how different interventions function individually. "]
[null,"Some interventions contribute to the overall outcome, and should be considered in this context rather than individually. For example, a group of interventions may collectively reduce flood risk and improve water quality. "]
[]
[null,"What does it change?"]
[null,"Identify the likely impacts of the intervention(s) on the range of benefits covered by B£ST. "]
[null,"Use the 'Screening Questions' sheet to help identify the nature, direction, timing and scale of potential changes relative to the baseline situation. "]
[null,"Only those benefit categories where the change is considered to be significant should be taken forward for further assessment."]
[]
[null,"How much will it change?"]
[null,"For each benefit category identified as significant, quantify the change as a result of the intervention(s)"]
[null,"Use the guidance to help identify relevant metrics and quantities in each category."]
[]
[null,"What is the final outcome, benefit?"]
[null,"Identify the value of each quantified benefit in monetary or non-monetary terms"]
[null,"Annual values for monetised benefits, and scores for non-monetised benefits, can be estimated using the tool and guidance."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Potential double counting","index":3,"n_rows":30,"n_cols":25,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential for double counting",null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"This worksheet is for information only to help you understand where double counting may occur between benefit categories"]
[]
[null,"Impact","Air quality","Amenity","Biodiversity (habitats)","Building Temperature","Carbon sequestration / reduction","Crime","Economic growth","Education","Enabling development","Flows in watercourses (QW1)","Flood risk","Groundwater recharge (QW2)","Health","Noise","Pumping (AP1)","Rainwater harvesting (QW3)","Recreation","Tourism ","Traffic calming ","Treating wastewater (AP2)","Water quality of receiving water"]
[null,"Air quality"]
[null,"Amenity"]
[null,"Biodiversity (habitats)"]
[null,"Building Temperature"]
[null,"Carbon sequestration / reduction"]
[null,"Crime"]
[null,"Economic growth"]
[null,"Education"]
[null,"Enabling development"]
[null,"Flows in watercourses (QW1)"]
[null,"Flood risk"]
[null,"Groundwater recharge (QW2)"]
[null,"Health"]
[null,"Noise"]
[null,"Pumping (AP1)"]
[null,"Rainwater harvesting (QW3)"]
[null,"Recreation"]
[null,"Tourism "]
[null,"Traffic calming "]
[null,"Treating wastewater (AP2)"]
[null,"Water quality of receiving water"]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"About W047 B£ST","index":4,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,3,3,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"About CIRIA W047a B£ST: Evaluation Tool",null,">>HIDE_ALONG"]
[null,{"$f":"strVersion","v":"Version: 4.1., February-2019"}]
[]
[null,"Authors:",null,"Prof. Christopher Digman, Dr Bruce Horton, Jordan McMullan (Stantec) and Prof Richard Ashley (EcoFutures)"]
[null,"Developer:",null,"Gordon Wallace (WXLSolutions Ltd)"]
[null,"CIRIA Project Managers:",null,"Paul Shaffer (Project Director) "]
[null,"Funders:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Thanks to our previous funders: JBA Trust, Northern Ireland Environment Agency & Mayor of London."]
[]
[null,"For more information contact:",null,null,"CIRIA, Griffin Court, 15 Long Lane, London, EC1A 9PN, UK    +44 (0) 207 549 3300"]
[null,"For questions on the tool email: ",null,null,"best@susdrain.org"]
[]
[">>HIDE_BELOW"]

{"sheet":"WELCOME","index":5,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[[17,1,17,2],[7,1,7,2],[9,1,9,2],[11,1,11,2],[13,1,13,2],[15,1,15,2]]}
[null,null,null,null,null,"WELCOME to the home page of B£ST  ",null,">>HIDE_ALONG"]
[null,{"$f":"strVersion","v":"Version: 4.1., February-2019"}]
[]
[null,"B£ST helps you to estimate the benefits of blue-green infrastructure."]
[null,"B£ST provides two evaluation options, a Coarse Assessment and a more detailed assessment approach. "]
[]
[null,"Getting started:"]
[null,"To understand how to complete a benefit appraisal, follow B£ST's workflow and how to use \nB£ST, go to:"]
[]
[null,"To understand the types of evidence required, go to:"]
[]
[null,"To understand an approach to structure your thinking and evaluate benefits, go to:"]
[]
[null,"If you are familiar with B£ST we recommend you start and complete the project details and progress to the Coarse Assessment or Screening Questions, go to:"]
[]
[null,"To access the supporting guidance for B£ST, go to:"]
[]
[null,"To provide feedback, please click on the link which will take you to the B£ST page on susdrain and complete the feedback survey at the bottom of the web page."]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Project Data","index":6,"n_rows":58,"n_cols":14,"rows_kept":58,"cut":false,"hidden":false,"merged":[[57,1,57,6],[2,1,2,6]]}
[null,null,null,null,null,"Project Inputs",null,">>HIDE_ALONG",{"$f":"IF('Project Data'!J6<>\"\",\"PROJECT DETAILS -   \"&'Project Data'!J6,\"(Project Details Incomplete)\")","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},"<< do not edit this cell.. It is needed elsewhere..// move it if you HAVE to but don't delete!","Ciria Green RGB;  91,184,21",null,33.75]
[null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,"Reset",null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,null,"(Notes)"]
[null,null,null,null,null,null,null,null,"No:   Name:    Assmt. Version:    Date:",{"$f":"SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(K6,\"><\",\",    \"),\"<\",\"\"),\">\",\".\")","v":"Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},{"$f":"K13&K11&K15&K9","v":"<Name: Roundhay Park SuDS Scheme ><Assmt. Version: 1><Date: Feb 2019>"},null,"Values"]
[null,"Author","Author","J McMullan",null,null,null,null,"pdAuthor",{"$f":"IF(INDIRECT(I7)=\"please enter\",\"\",INDIRECT(I7))","v":"J McMullan"},{"$f":"IF(OR(J7=0,J7=\"\"),\"\",\"<\"&J7&\">\")","v":"<J McMullan>"},null,"please enter"]
[]
[null,"Date","Date","2019-02-01",null,null,null,null,"pdDate",{"$f":"IF(INDIRECT(I9)=\"please enter\",\"\",INDIRECT(I9))","v":43497},{"$f":"IF(OR(J9=\"\",J9=0),\"\",\"<Date: \"&TEXT(J9,\"mmm yyyy\")&\">\")","v":"<Date: Feb 2019>"},4,"please enter"]
[]
[null,"Project Name","Project Name","Roundhay Park SuDS Scheme ",null,null,null,null,"pdProjectName",{"$f":"IF(INDIRECT(I11)=\"please enter\",\"\",INDIRECT(I11))","v":"Roundhay Park SuDS Scheme "},{"$f":"IF(OR(J11=\"\",J11=0),\"\",\"<Name: \"&J11&\">\")","v":"<Name: Roundhay Park SuDS Scheme >"},2,"please enter"]
[]
[null,"Project Reference Number","Project Reference Number",null,null,null,null,null,"pdProjectNumber",{"$f":"IF(INDIRECT(I13)=\"please enter\",\"\",INDIRECT(I13))","v":0},{"$f":"IF(OR(J13=\"\",J13=0),\"\",\"<No.: \"&J13&\">\")","v":""},1,"please enter"]
[]
[null,"Assessment version","Assessment version",1,null,null,null,null,"pdAssessVer",{"$f":"IF(INDIRECT(I15)=\"please enter\",\"\",INDIRECT(I15))","v":1},{"$f":"IF(OR(J15=\"\",J15=0),\"\",\"<Assmt. Version: \"&J15&\">\")","v":"<Assmt. Version: 1>"},3,"please enter"]
[null,null,null,null,null,null,null,null,null,"List Used","Form Options","Selected List Options","List Other\n(if Applic.)"]
[null,null,null,null,null,null,null,null,1,"INFO BELOW HERE HELPS VBA ROUTINE FILL PICKBOX CORRECTLY, AND ALSO HELPS RESET"]
[null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13}]
[]
[null,"Location name",1,"Roundhay Park, Leeds",null,"Type text\ninto box",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":7}]
[]
[null,"Summarise baseline option",1,"Existing ",null,{"$f":"IF(N22,\"Description too long (reduce length by \"& LEN(D22)-144&IF( LEN(D22)-144>1,\" characters)\",\" character)\"),\"Enter option summary (MAX 144 Characters)\")","v":"Enter option summary (MAX 144 Characters)"},null,4,null,null,null,null,null,{"$f":"LEN(D22)>144","v":false}]
[]
[null,"Summarise proposed option",1,"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties.",null,{"$f":"IF(N24,\"Description too long (reduce length by \"& LEN(D24)-144&IF( LEN(D24)-144>1,\" characters)\",\" character)\"),\"Enter option summary (MAX 144 Characters)\")","v":"Description too long (reduce length by 48 characters)"},null,4,null,null,null,null,null,{"$f":"LEN(D24)>144","v":true}]
[]
[null,"Baseline option Present Value Cost (if applicable)",1,0,null,"Enter Cost",null,4]
[]
[null,"Proposed option Present Value Cost",1,10825125,null,"Enter Cost",null,4]
[]
[null,"Scheme supporters",2,{"$f":"IF(AND(M30=\"\",L30=\"\"),\"Please double click and select\",SUBSTITUTE(L30&IF(AND(M30<>\"\",L30<>\"\"),\" || \",\"\")&M30,\" || \",\", \"))","v":"Local Authority, Water and Sewerage Company"},null,"Double click &\nselect from list",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"15|16"},"strSchSupporters","lstSchSupporters","M_O","Local Authority || Water and Sewerage Company"]
[]
[null,"Scheme funders",2,{"$f":"IF(AND(M32=\"\",L32=\"\"),\"Please double click and select\",SUBSTITUTE(L32&IF(AND(M32<>\"\",L32<>\"\"),\" || \",\"\")&M32,\" || \",\", \"))","v":"Water and Sewerage Company"},null,"Double click &\nselect from list",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"15|16"},"strSchFunders","lstSchFunders","M_O","Water and Sewerage Company"]
[]
[null,"Discount rate to apply ",1,3.5000000000000003E-2,null,"Type /change value\nin box"]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,"Name of option/design being assessed here",1,null,null,"Type text\ninto box",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":7}]
[]
[null,"Descriptive summary of the option/design being assessed",1,null,null,"Type text\ninto box",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":7}]
[]
[null,"How many alternative options/designs are you considering for your location (e.g. different drainage designs for the same location)",1,null,null,"Type text\ninto box",null,4]
[]
[null,"Development or Location size\n(nearest Ha)",1,null,null,"Enter size",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":7}]
[]
[null,"Scheme Type",2,{"$f":"IF(AND(M48=\"\",L48=\"\"),\"Please double click and select\",SUBSTITUTE(L48&IF(AND(M48<>\"\",L48<>\"\"),\" || \",\"\")&M48,\" || \",\", \"))","v":"Please double click and select"},null,"Double click &\nselect from list",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"15|16"},"strSchemeType","lstSchemeType","S"]
[]
[null,"Scheme drivers / objectives",2,{"$f":"IF(AND(M50=\"\",L50=\"\"),\"Please double click and select\",SUBSTITUTE(L50&IF(AND(M50<>\"\",L50<>\"\"),\" || \",\"\")&M50,\" || \",\", \"))","v":"Please double click and select"},null,"Double click &\nselect all that apply",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"15|16"},"strSchmDrivers","lstSchmDrivers","M_O"]
[]
[]
[]
[null,"BASIC Instructions . . .","l","Use the menu to navigate and perform some management tasks."]
[null,null,"l","If the CIRIA menu isn't working.. either Navigate away then back again, or press the sort Screen Button."]
[null,null,"l","Single click a point on the chart…to enter text  Might need to do it twice before it will show data."]
[null,null,"l","Double click to select and pick/enter information in the page"]
[null,"ENTER Basic Project details below.   for more Instructions please press help (in Ciric SuDS menu-bar)."]

{"sheet":"Control","index":7,"n_rows":180,"n_cols":80,"rows_kept":180,"cut":false,"hidden":true,"merged":[[1,10,1,11],[3,61,3,62],[1,29,1,32]]}
[null,"AUTO LIST",null,"AUTO LIST",null,"Construction Mode",null,"AUTO LIST",null,null,{"$f":"\"Version: \"&TEXT(Version,VerTxtFmt)&\", \"&TEXT(VersionDate,\"MMMM-YYYY\")","v":"Version: 4.1., February-2019"},null,null,null,null,"manually correct pink ranges!!",null,null,null,null,null,null,null,null,"z"]
[null,null,null,null,null,false,null,null,null,null,{"$f":"IF(NOT(ConstructionMode),\"Book Works normally\",\"Construction mode active;\n(on selection macros disabled)\")","v":"Book Works normally"},null,null,null,null,null,null,null,null,null,null,"Likely start of impact",null,null,null,null,null,null,null,"Version Control",null,null,null,null,null,"Electricity costs p/kWh",null,null,null,null,null,"default",null,"retrofit",null,"retrofit",null,"New Development",null,"New Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target Base","https://eacollab.mwhtools.com/sites/MakingBESTBetter/Shared%20Documents/Guidance%20Tool%20Link%20Testing/W045c%20BeST%20Technical%20Guidance%20Release%204%20v01_G4a.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test (4.1.1)",{"$f":"HYPERLINK(_xlfn.ENCODEURL($BZ$2)&\"#nameddest=\"&BZ30)","v":"https%3A%2F%2Feacollab.mwhtools.com%2Fsites%2FMakingBESTBetter%2FShared%2520Documents%2FGuidance%2520Tool%2520Link%2520Testing%2FW045c%2520BeST%2520Technical%2520Guidance%2520Release%25204%2520v01_G4a.pdf#nameddest=4.1.1"}]
[null,"lstAdminUsers",null,"lstHidePages",null,null,null,"lstDefNames",null,null,"Page:","Inputs",null,"Inputs",null,"Inputs",null,"Inputs",null,"Inputs",null,"Screening Q's",null,null,"Cell/ Column Definitions (Inputs Page)",null,null,null,null,null,null,null,{"$f":"strVersion","v":"Version: 4.1., February-2019"},null,null,"Energy and carbon",null,null,null,null,null,"Pumping Scenarios",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,"GDP deflator (https://www.gov.uk/government/publications/gdp-deflators-at-market-prices-and-money-gdp-march-2013)",null,null,null,null,null,null,null,null,"F =  less than zero"]
[null,"Privilege List",null,"Hide Pages",null,"pgListAnchor",null,"Defined names","nameListAnchor",null,"List Title:","lstAsmntScale",null,"lstSchemeType",null,"lstSchmDrivers",null,"lstSchSupporters",null,"lstSchFunders",null,"lstImpactStart",null,null,"Notes Row Height Increment",12,"intRowHeightIncrement",null,null,"Version","Date","Description","Author",null,null,"lstElecType",null,"lstElecRate",null,"lstTradedCarbon",null,"lstScnPumpBase",null,"lstScnPumpBase1a",null,"lstScnPumpBase1b",null,"lstScnPumpBase2a",null,"lstScnPumpBase2b",null,"lstScnPumpprop",null,"LstAirQualityLoc",null,"lstWaterRegion",null,"lstWaterGrade",null,"lstWaterSubGrade",null,"Inflation year","Inflation value",null,null,null,null,null,"lstConvertPercent",null,null,null,null,null,null,null,"Cell Ref","Guidance Reference"]
[null,"Chris Digman",null,"Control",null,"About W047 B£ST","=COUNTIF($I$6:$I$135,H6)","anchorPageNameEnable","_xlfn.AVERAGEIF",null,null,"Street",null,"New development",null,"New development",null,"Community Groups",null,"Department of the Environment (Northern Ireland)",null,"Short term\n0-5yrs",null,null,"Notes Row Height Max",120,"intNotesRowHeightMax",null,null,1,"2015-07-03","First Release","GW/CD",null,null,"Domestic",null,"Low",null,"Low",null,"Please select option",null,"Please select option",null,"Please select option",null,"Please select option",null,"Please select option",null,"Proposed option (current situation post scheme)",null,"Urban",null,"Anglian",null,"No Change",null,"Lower",null,1990,{"$f":"'Values Library - Yearly Values'!D14","v":56.158999999999999},null,59.033000000000001,null,null,null,-1000000,"F",null,-1000004,{"$f":"IFERROR(VLOOKUP(BT6,lstConvertPercent,2,1),\"-\")","v":"-"},null,null,null,null,null,"Purpose of the Technical Guidance",6]
[null,"digmancj",null,"Keys",null,"WELCOME",null,"CBtn_Reset_Input","_xlfn.IFERROR",null,null,"Catchment",null,"Redevelopment",null,"Redevlopment",null,"Department of the Environment (Northern Ireland)",null,"Defra",null,"Medium Term\n5-15 yrs",null,null,"Input Column",4,"colMainInput",null,null,1.01,"2015-07-07","Minor updates","CD",null,null,"Commercial/ Public sector",null,"Central",null,"Central",null,"Baseline (current situation)",null,"Baseline (current situation)",null,"Do nothing option (no interventions from baseline)",null,"Base drainage scheme option (most likely the conventional drainage option)",null,"Base drainage scheme option (most likely a SuDS drainage option)",null,"Proposed option future (performance in the future post scheme)",null,"Sub-urban",null,"Dee",null,"Bad to Poor",null,"Central",null,1991,{"$f":"'Values Library - Yearly Values'!D15","v":59.859200000000001},null,62.991,null,null,null,0,"E",null,1.5,{"$f":"IFERROR(VLOOKUP(BT7,lstConvertPercent,2,1),\"-\")","v":"E"},null,null,null,"BZ7",1,"An Introduction to assessing the benefits of SuDS and NFM",7]
[null,"Bruce Horton",null,"RibbonX",null,"B£ST Workflow & How to Guide",null,"CBtn_Reset_PIWF","anchorPageNameEnable",null,null,"Strategic",null,"Urban Retrofit",null,"Regeneration",null,"Defra",null,"Developer",null,"Long term\n>15 yrs",null,null,"List Used Column",10,"colListUsed",null,null,1.02,"2015-07-24","Logo update","CD",null,null,"Industrial",null,"High",null,"High",null,"Do nothing option (no interventions from baseline)",null,"Do nothing option (no interventions from baseline)",null,"Proposed option (current situation post scheme)",null,null,null,null,null,null,null,"Peri-urban",null,"Humber",null,"Poor to Moderate",null,"Upper",null,1992,{"$f":"'Values Library - Yearly Values'!D16","v":61.690300000000001},null,64.822000000000003,null,null,null,20,"D",null,89,{"$f":"IFERROR(VLOOKUP(BT8,lstConvertPercent,2,1),\"-\")","v":"A"},null,null,null,"BZ8",1.1000000000000001,"Background to the guidance",7]
[null,"Gordon Wallace",null,"Example Benefit Help",null,"Information Requirements",null,"cNonTrade","BenefitCategoryChoice",null,null,"new item",null,"Rural",null,"Air quality",null,"Developer",null,"Environment Agency",null,"Please indicate",null,null,"Form Options Column",{"$f":"Z8+1","v":11},"colFormOps",null,null,1.03,"2015-08-04","Minor text updates","CD",null,null,"User",null,"User",null,null,null,"Proposed option (current situation post scheme)",null,null,null,"Proposed option future (performance in the future post scheme)",null,null,null,null,null,null,null,"Rural",null,"North West",null,"Moderate to Good",null,null,null,1993,{"$f":"'Values Library - Yearly Values'!D17","v":63.345999999999997},null,66.043999999999997,null,null,null,40,"C",null,105,{"$f":"IFERROR(VLOOKUP(BT9,lstConvertPercent,2,1),\"-\")","v":"A"},null,null,null,"BZ9",1.2,"Aim of B£ST and supporting guidance",7]
[null,"Gordon",null,"Screening questions 2",null,"How to evaluate benefits",null,"cNonTradeLevels","CBtn_Reset_Input",null,null,null,null,"Working with Natural Processes",null,"Amenity / liveability",null,"Environment Agency",null,"Environmental / Conservation Groups",null,null,null,null,"Selected Items String Column",{"$f":"Z9+1","v":12},"colSelectedItems",null,null,1.04,"2015-08-25","Amendent to flexibility calculation","CD",null,null,null,null,null,null,null,null,"Proposed option future (performance in the future post scheme)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Northumbria",null,null,null,null,null,1994,{"$f":"'Values Library - Yearly Values'!D18","v":64.154600000000002},null,66.811000000000007,null,null,null,60,"B",null,150394,{"$f":"IFERROR(VLOOKUP(BT10,lstConvertPercent,2,1),\"-\")","v":"A"},null,null,null,"BZ10",1.3,"How to use the guidance",8]
[null,"WALLACG1",null,"Summary Results ESS",null,"Potential double counting",null,"cNonTradeYears","CBtn_Reset_PIWF",null,null,null,null,null,null,"Asset performance, pumping stations and wastewater treatment works",null,"Environmental / Conservation Groups",null,"Farmers & farming organisations",null,null,null,null,"List Other Column",{"$f":"Z10+1","v":13},"colOtherText",null,null,1.1000000000000001,"2016-02-07","Amendments to references, formatting and education values. Updated to 2014 prices and leaatest forecast prices (2015). Includes a variable discount year if not working in 2013 prices. ","GW/CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Severn",null,null,null,null,null,1995,{"$f":"'Values Library - Yearly Values'!D19","v":65.730400000000003},null,68.418000000000006,null,null,null,80,"A",null,null,null,null,null,null,"BZ11",1.4,"Structure of the guidance",9]
[null,"cdigman",null,"Summary Results TBL",null,"Project Data",null,"colFormOps","chartSelection",null,null,null,null,null,null,"Biodiversity & ecology",null,"Farmers & farming organisations",null,"Flood & Coastal Committee",null,null,null,null,"Welcome Title","Welcome to the\nBenefits Estimation Tool – B£ST","strWelcomeTitle",null,null,2,"2016-03-17","Minor amendments for version 2 release","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solway Tweed",null,null,null,null,null,1996,{"$f":"'Values Library - Yearly Values'!D20","v":68.414199999999994},null,70.334999999999994,null,null,null,null,null,null,null,null,null,null,null,"BZ12",1.5,"Guidance on when to apply and use the tool",9]
[null,null,null,"Scheme comparisons TBL",null,"Control",null,"colListUsed","chartSelectionChoice",null,null,null,null,null,null,"Carbon",null,"Flood & Coastal Committee",null,"Forestry Commission",null,null,null,null,"Welcome Text","B£ST will help you value the benefits of blue-green infrastructure.\nPlease refer to the guidance when applying \nB£ST as you will find it helpful.\nRemember to enable macros if asked. ","strWelcomeText",null,null,2.02,"2016-06-20","Minor referencing corrections on air quality and amenity pollutant values","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South East",null,null,null,null,null,1997,{"$f":"'Values Library - Yearly Values'!D21","v":68.905000000000001},null,71.584000000000003,null,null,null,null,null,null,null,null,null,null,null,"BZ13",1.6,"When and where to apply the tool?",10]
[null,null,null,"BlankImpactTab",null,"Keys",null,"colMainInput","cNonTrade",null,null,null,null,null,null,"Crime",null,"Forestry Commission",null,"Health Trusts",null,null,null,null,null,null,null,null,null,2.0299999999999998,"2016-08-23","Additional sheets, amendments to routines","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South West",null,null,null,null,null,1998,{"$f":"'Values Library - Yearly Values'!D22","v":69.645399999999995},null,72.950999999999993,null,null,null,null,null,null,null,null,null,null,null,"BZ14",1.7,"Who should use the tool?",10]
[null,null,null,"RadiusCht",null,"RibbonX",null,"colOtherText","cNonTradeLevels",null,null,null,null,null,null,"Economic growth",null,"Health Trusts",null,"Highway Authority",null,null,null,null,{"$f":"CELL(\"filename\",Y16)","v":"C:\\Users\\jmcmullan\\Documents\\Making B£ST Better\\Case Study Feb 19\\1.0 New Version\\Roundhay\\[Roundhay Park - W047a B£ST Release 4_1 Issued.xlsm]Control"},{"$f":"FIND(\"[\",Y15)-1","v":91},"ThisBookName",null,null,3,"2016-12-09","Long term planning sheets.","CD/GW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thames",null,null,null,null,null,1999,{"$f":"'Values Library - Yearly Values'!D23","v":70.202299999999994},null,74.53,null,null,null,null,null,null,null,null,null,null,null,"BZ15",1.8,"What the tool can and cannot do?",11]
[null,null,null,"CAT1 - Category 1",null,"Present Value Calcs",null,"colPageVis","cNonTradeYears",null,null,null,null,null,null,"Education",null,"Highway Authority",null,"Housing Authorities",null,null,null,null,null,{"$f":"FIND(\"]\",Y15)","v":143},{"$f":"MID(Y15,Z15+1,Z16-Z15)","v":"[Roundhay Park - W047a B£ST Release 4_1 Issued.xlsm]"},null,null,3.01,"2017-07-23","Minor updates to formula","CD/GW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Western Wales",null,null,null,null,null,2000,{"$f":"'Values Library - Yearly Values'!D24","v":71.683099999999996},null,75.13,null,null,null,null,null,null,null,null,null,null,null,"BZ16",1.9,"Overview of the methodology supporting the tool",11]
[null,null,null,"CAT2 - Category 2",null,"Coarse Assessment",null,"colSelectedItems","colFormOps",null,null,null,null,null,null,"Flooding",null,"Housing Authorities",null,"Land owners",null,null,null,null,"=\"v\"&TEXT(OFFSET(Control!$AD$5,COUNTA(Control!$AD$6:$AD$97)-2,0),\"0.00\")&\", \"&TEXT(OFFSET(Control!$AE$5,COUNTA(Control!$AD$6:$AD$97)-2,0),\"DD/MM/YYYY\")&\":  \"&OFFSET(Control!$AF$5,COUNTA(Control!$AD$6:$AD$97)-2,0)&\" (\"&OFFSET(Control!$AG$5,COUNTA(Control!$AD$6:$AD$97)-2,0)&\")\"&\"\n\"&\"v\"&TEXT(OFFSET(Control!$AD$5,COUNTA(Control!$AD$6:$AD$97)-1,0),\"0.00\")&\", \"&TEXT(OFFSET(Control!$AE$5,COUNTA(Control!$AD$6:$AD$97)-1,0),\"DD/MM/YYYY\")&\":  \"&OFFSET(Control!$AF$5,COUNTA(Control!$AD$6:$AD$97)-1,0)&\" (\"&OFFSET(Control!$AG$5,COUNTA(Control!$AD$6:$AD$97)-1,0)&\")\"&\"\n\"&\"v\"&TEXT(OFFSET(Control!$AD$5,COUNTA(Control!$AD$6:$AD$97),0),\"0.00\")&\", \"&TEXT(OFFSET(Control!$AE$5,COUNTA(Control!$AD$6:$AD$97),0),\"DD/MM/YYYY\")&\":  \"&OFFSET(Control!$AF$5,COUNTA(Control!$AD$6:$AD$97),0)&\" (\"&OFFSET(Control!$AG$5,COUNTA(Control!$AD$6:$AD$97),0)&\")\"",null,null," ",null,3.02,"2018-02-01","Minor amendments ","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E&W",null,null,null,null,null,2001,{"$f":"'Values Library - Yearly Values'!D25","v":72.269099999999995},null,76.841999999999999,null,null,null,null,null,null,null,null,null,null,null,"BZ17",1.1000000000000001,"Considering uncertainty and applying confidence scores",16]
[null,null,null,"SuDS Used",null,"Screening Questions",null,"ConstructionMode","colListUsed",null,null,null,null,null,null,"Groundwater recharge",null,"Land owners",null,"Local Action Group",null,null,null,null,{"$f":"\"v\"&TEXT(OFFSET(Control!$AD$5,COUNTA(Control!$AD$6:$AD$97),0),\"0.00\")&\", \"&TEXT(OFFSET(Control!$AE$5,COUNTA(Control!$AD$6:$AD$97),0),\"DD/MM/YYYY\")&\":  \"&OFFSET(Control!$AF$5,COUNTA(Control!$AD$6:$AD$97),0)&\" (\"&OFFSET(Control!$AG$5,COUNTA(Control!$AD$6:$AD$97),0)&\")\"","v":"v4.1., 08/02/2019:  Minor amendments following feedback - locked cells (CD)"},"<<","strAboutInfoText"," ",null,"4A","2018-06-24","Overhall","CD/GW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined 1",null,null,null,null,null,2002,{"$f":"'Values Library - Yearly Values'!D26","v":73.843599999999995},null,78.738,null,null,null,null,null,null,null,null,null,null,null,"BZ18",1.1100000000000001,"Avoiding double counting of benefits",17]
[null,null,null,"Scenarios assessment-old",null,"Example Benefit Help",null,"createdDate","colMainInput",null,null,null,null,null,null,"Health",null,"Local Action Group",null,"Local Authority",null,null,null,null,"Instructions",null,null," ",null,4.01,"2019-01-04","Major updates","CD/GW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined 2",null,null,null,null,null,2003,{"$f":"'Values Library - Yearly Values'!D27","v":75.619900000000001},null,80.442999999999998,null,null,null,null,null,null,null,null,null,null,null,"BZ19",1.1200000000000001,"Information requirements and sources",18]
[null,null,null,"RadiusCht",null,"SuDS Used",null,"cTrade","colOtherText",null,null,null,null,null,null,"Noise",null,"Local Authority",null,"Natural England",null,null,null,null,"If it is a website URL it must start with  \"http://\"   i.e.:     http://www.ice.org.uk/",null,null,null,null,4.0999999999999996,"2019-02-04","Link amendments","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined 3",null,null,null,null,null,2004,{"$f":"'Values Library - Yearly Values'!D28","v":77.488500000000002},null,82.344999999999999,null,null,null,null,null,null,null,null,null,null,null,"BZ20",2,"When is an assessment required?",21]
[null,null,null,"Potential Stakeholders",null,"Potential Stakeholders",null,"cTradeLevels","colPageVis",null,null,null,null,null,null,"Recreation",null,"Natural England",null,"Natural Resources Wales",null,null,null,null,"If it is an email it must start with   \"mailto\"  and have the other items separated by the vertical PIPE character;      mailto|emailaddress TO|Subject Line|Body Text",null,null,null,null,"4.1.","2019-02-08","Minor amendments following feedback - locked cells","CD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,{"$f":"'Values Library - Yearly Values'!D29","v":79.460400000000007},null,83.959000000000003,null,null,null,null,null,null,null,null,null,null,null,"BZ21",2.1,"Drivers and need for action",22]
[null,null,null,null,null,"AQ - Air quality",null,"cTradeYears","colSelectedItems",null,null,null,null,null,null,"Tourism",null,"Natural Resources Wales",null,"SEPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"'Values Library - Yearly Values'!D30","v":81.796599999999998},null,86.363,null,null,null,null,null,null,null,null,null,null,null,"BZ22",2.2000000000000002,"Deciding whether to complete an assessment",22]
[null,null,null,null,null,"Am - Amenity",null,"DataSourceRURAL","ConstructionMode",null,null,null,null,null,null,"Traffic calming",null,"Parish Councils",null,"Sustrans",null,null,null,null,"B£ST guidance document",null,"URLHelp1Text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"'Values Library - Yearly Values'!D31","v":83.8733},null,88.350999999999999,null,null,null,null,null,null,null,null,null,null,null,"BZ23",2.2999999999999998,"Confirming baseline and proposed options",22]
[null,null,null,null,null,"BE - Biodiversity & Ecology",null,"DataSourceURBAN","createdDate",null,null,null,null,null,null,"Water reuse",null,"SEPA",null,"Water and Sewerage Company",null,null,null,null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_190104.pdf",null,"URLHelp1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"'Values Library - Yearly Values'!D32","v":86.276300000000006},null,91.185000000000002,null,null,null,null,null,null,null,null,null,null,null,"BZ24",2.4,"Dealing with scale",23]
[null,null,null,null,null,"BT - Building Temperature",null,"discRate","cTrade",null,null,null,null,null,null,"Watercourse improvement",null,"Sustrans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"'Values Library - Yearly Values'!D33","v":87.660799999999995},null,93.203999999999994,null,null,null,null,null,null,null,null,null,null,null,"BZ25",3,"Screening and qualitative assessment of benefits",25]
[null,null,null,null,null,"CS - Carbon sequestration",null,"discYears","cTradeLevels",null,null,null,null,null,null,"Water quality",null,"Water and Sewerage Company",null,null,null,null,null,null,"Email technical queries related to B£ST",null,"URLHelp2Text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"'Values Library - Yearly Values'!D34","v":89.002399999999994},null,96.096000000000004,null,null,null,null,null,null,null,null,null,null,null,"BZ26",3.1,"Identifying significant benefit categories",25]
[null,null,null,null,null,"Edu - Education",null,"ImpactTBLTitles","cTradeYears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mailto|best@susdrain.org|SuDS Tool Question|My question is…",null,"URLHelp2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"'Values Library - Yearly Values'!D35","v":90.7119},null,98.316999999999993,null,null,null,null,null,null,null,null,null,null,null,"BZ27",3.2,"Identifying beneficiaries and stakeholders",28]
[null,null,null,null,null,"F - Flooding",null,"ImpactTBLTitlesPost","DataSourceRURAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"'Values Library - Yearly Values'!D36","v":92.125799999999998},null,100,null,null,null,null,null,null,null,null,null,null,null,"BZ28",4,"Evaluating the benefits",31]
[null,null,null,null,null,"H - Health",null,"ImpactTBLValues","DataSourceURBAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General information on B£ST",null,"URLHelp3Text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"'Values Library - Yearly Values'!D37","v":93.844300000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ29",4.0999999999999996,"Quantifying significant benefits and applying monetary values",32]
[null,null,null,null,null,"N - Noise",null,"ImpactTBLValuesPost","dbValuesAnchor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.susdrain.org/resources/best.html",null,"URLHelp3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"'Values Library - Yearly Values'!D38","v":95.453699999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ30","4.1.1","Air quality",32]
[null,null,null,null,null,"R - Recreation",null,"ImpactTitles","discRate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"'Values Library - Yearly Values'!D39","v":95.869500000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ31","4.1.2","Amenity",35]
[null,null,null,null,null,"TC - Traffic calming",null,"ImpactTitlesPost","discYears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For wider information goto susdrain website",null,"URLHelp4Text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"'Values Library - Yearly Values'!D40","v":97.842299999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ32","4.1.3","Asset performance",38]
[null,null,null,null,null,"WQ - Water quality",null,"ImpactValues","intNotesRowHeightMax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.susdrain.org/",null,"URLHelp4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"'Values Library - Yearly Values'!D41","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ33","1)","Pumping wastewater and surface water",38]
[null,null,null,null,null,"AP1 - Pumping",null,"ImpactValuesPost","intOpenSudsUsed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"'Values Library - Yearly Values'!D42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ34","2)","Treating wastewater",40]
[null,null,null,null,null,"AP2 - Treating wastewater",null,"intOpenSudsUsed","intRowHeightIncrement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"'Values Library - Yearly Values'!D43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ35","4.1.4","Biodiversity and ecology",41]
[null,null,null,null,null,"QW1 - Flows",null,"KeyL1","KeyL1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"'Values Library - Yearly Values'!D44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ36","4.1.5","Building temperature",44]
[null,null,null,null,null,"QW2 - Groundwater recharge",null,"KeyL2","KeyL2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"'Values Library - Yearly Values'!D45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ37","4.1.6","Carbon reduction and sequestration",46]
[null,null,null,null,null,"QW3 - Rainwater harvesting",null,"KeySummaryResults","KeySummaryResults",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExternalWebPdf",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_190104.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"'Values Library - Yearly Values'!D46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ38","4.1.7","Education",50]
[null,null,null,null,null,"CAT1 - Category 1",null,"KeySummaryResultsTBL","KeySummaryResultsTBL",null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"'Values Library - Yearly Values'!D47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ39","4.1.8","Enabling development",51]
[null,null,null,null,null,"CAT2 - Category 2",null,"LimOuputAmber","LimOuputAmber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExternalWebPdf",null,"B£ST guidance - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"'Values Library - Yearly Values'!D48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ40","4.1.9","Flooding",52]
[null,null,null,null,null,"User-defined benefits",null,"LimOuputGreen","LimOuputGreen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"'Values Library - Yearly Values'!D49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ41","4.1.10","Health and wellbeing",56]
[null,null,null,null,null,"CR - Crime",null,"LkpBDGrade","LkpBDGrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swap Spaces For Underscores?",null,"ON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ42","4.1.11","Noise",59]
[null,null,null,null,null,"EG - Economic growth",null,"lkpBioDiversity","lkpBioDiversity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ43","4.1.12","Recreation",62]
[null,null,null,null,null,"ED - Enabling development",null,"lkpMonetised","lkpMonetised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Screening questions",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Screening_questions.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ44","4.1.13","Traffic calming",64]
[null,null,null,null,null,"T - Tourism",null,"lstAdminUsers","lstAdminUsers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ45","4.1.14","Water quality",65]
[null,null,null,null,null,"Summary of outputs-Qualitative",null,"LstAirQualityLoc","LstAirQualityLoc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Air_quality.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ46","4.1.15","Quantity of water",69]
[null,null,null,null,null,"Summary of outputs - Monetised",null,"lstAsmntScale","lstAsmntScale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ47","1)","Flows in watercourses",69]
[null,null,null,null,null,"Summary Results ESS",null,"lstDefNames","lstConvertPercent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Amenity.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ48","2)","Groundwater recharge",70]
[null,null,null,null,null,"Sensitivity Analysis",null,"lstElecRate","lstDefNames",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ49","3)","Rainwater harvesting",73]
[null,null,null,null,null,"Summary Results TBL",null,"lstElecType","lstElecRate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiversity and Ecology",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Biodiversity_and_Ecology.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ50",4.2,"Non-quantified benefits",74]
[null,null,null,null,null,"B£ST Results Dashboard",null,"lstHidePages","lstElecType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ51","4.2.1","Crime",75]
[null,null,null,null,null,"RadiusCht",null,"lstImpactStart","lstHidePages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building_temperature",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Building_temperature.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ52","4.2.2","Economic growth",76]
[null,null,null,null,null,"Values Library - Yearly Values",null,"lstSchemeType","lstImpactStart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ53","4.2.3","Tourism",77]
[null,null,null,null,null,"ValuesLibrary",null,"lstSchFunders","lstSchemeType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon_sequestration",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Carbon_sequestration.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ54",4.3,"User defined benefits",78]
[null,null,null,null,null,"Scenarios assessment-old",null,"lstSchmDrivers","lstSchFunders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ55",4.4000000000000004,"Defining timescales",78]
[null,null,null,null,null,"Scheme comparisons TBL",null,"lstSchSupporters","lstSchmDrivers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Education.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ56",4.5,"Applying B£ST retrospectively",79]
[null,null,null,null,null,"BlankImpactTab",null,"lstScnPumpBase","lstSchSupporters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ57",4.5999999999999996,"Discounting future benefits and calculating present values",79]
[null,null,null,null,null,"Scenarios Assessment",null,"lstScnPumpBase1a","lstScnPumpBase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Enabling_development.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ58",5,"Summarising and presenting results",80]
[null,null,null,null,null,"Screening questions 2",null,"lstScnPumpBase1b","lstScnPumpBase1a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ59",5.0999999999999996,"Summary results pages and dashboard",80]
[null,null,null,null,null,null,null,"lstScnPumpBase2a","lstScnPumpBase1b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flood risk",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Flooding.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ60","5.1.1","Results summary for single option",80]
[null,null,null,null,null,null,null,"lstScnPumpBase2b","lstScnPumpBase2a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ61","5.1.2","Assessing the balance of the benefits – flexibility rating",80]
[null,null,null,null,null,null,null,"lstScnPumpprop","lstScnPumpBase2b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flows in watercourse",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Flows_in_watercourse.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ62",5.2,"Assessing whether detailed/local benefit evaluation is required",81]
[null,null,null,null,null,null,null,"lstTradedCarbon","lstScnPumpprop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ63",5.3,"Comparing options",81]
[null,null,null,null,null,null,null,"lstWaterGrade","lstTradedCarbon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Groundwater_recharge.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ64","5.3.1","Bringing in costs",81]
[null,null,null,null,null,null,null,"lstWaterRegion","lstWaterGrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ65","5.3.2","Decision rules",81]
[null,null,null,null,null,null,null,"lstWaterSubGrade","lstWaterRegion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Health.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ66",5.4,"Dealing with non-monetised benefits",82]
[null,null,null,null,null,null,null,"nameListAnchor","lstWaterSubGrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ67",6,"Considering uncertainty and applying sensitivity analysis",83]
[null,null,null,null,null,null,null,"pdAssessVer","nameListAnchor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Noise.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ68",6.1,"Sources of uncertainty",83]
[null,null,null,null,null,null,null,"pdAuthor","pdAssessVer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ69",6.2,"Dealing with uncertainty",85]
[null,null,null,null,null,null,null,"pdDate","pdAuthor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping ",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Pumping.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ70",6.3,"Sensitivity analysis",86]
[null,null,null,null,null,null,null,"pdProjectName","pdDate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ71",7,"Using the results",87]
[null,null,null,null,null,null,null,"pdProjectNumber","pdProjectName",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rain water harvesting",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Rainwater_harvesting.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ72",7.1,"Using and applying the results to support decisions",87]
[null,null,null,null,null,null,null,"pgListAnchor","pdProjectNumber",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ73","7.1.1","Equity and distributional issues",87]
[null,null,null,null,null,null,null,"progGreen","pgListAnchor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Recreation.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ74","7.1.2","Stakeholders and funders",87]
[null,null,null,null,null,null,null,"ProjDetails","Am - Amenity'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ75",8,"Using B£ST to support longer term planning",89]
[null,null,null,null,null,null,null,"pumpdrop1","AP1 - Pumping'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming ",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Traffic_Calming.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ76",8.1,"Considering future uncertainty",89]
[null,null,null,null,null,null,null,"pumpdrop2","AP2 - Treating wastewater'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ77",8.1999999999999993,"Overview of the longer term assessment process",90]
[null,null,null,null,null,null,null,"pumpEndYr","AQ - Air quality'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Treating_Wastewater.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BZ78",9,"References",91]
[null,null,null,null,null,null,null,"pumpEnergyRate","B£ST Results Dashboard'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APPENDICES",97]
[null,null,null,null,null,null,null,"pumpEnergyType","BE - Biodiversity & Ecology'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quality of receiving water",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Water_quality.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix A – GLOSSARY OF TERMS",98]
[null,null,null,null,null,null,null,"pumpStartYr","BlankImpactTab!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix B – ABBREVIATIONS",99]
[null,null,null,null,null,null,null,"pumpTotalEnergySave","BT - Building Temperature'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Crime.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix C – Applying B£ST when considering the future",100]
[null,null,null,null,null,null,null,"pumpTradedCarbon","CAT1 - Category 1'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.1 Step 1 - Business As Usual (BAU) analysis of all options",100]
[null,null,null,null,null,null,null,"rngChkMoneySelect","CAT2 - Category 2'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic growth",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Economic_growth.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.2 Step 2 Selecting the appropriate level of analysis",102]
[null,null,null,null,null,null,null,"rngEvalDescription","CIRIA W045'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.2.1 Step 2 – Applying the approach",104]
[null,null,null,null,null,null,null,"rngInputResetArea","Coarse Screening'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism ",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Tourism.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C.3 Step 3 – Selection of preferred option",110]
[null,null,null,null,null,null,null,"rngKeyL1","CR - Crime'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix D – Water body classification definitions",112]
[null,null,null,null,null,null,null,"rngKeyL2","CS - Carbon sequestration'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined benefits",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_User_defined_benefits.pdf"]
[null,null,null,null,null,null,null,"rngKeyPSTK","ED - Enabling development'!Print_Area"]
[null,null,null,null,null,null,null,"rngOutputSummary","Edu - Education'!Print_Area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenarios assessment",null,"https://www.susdrain.org/files/resources/BeST/ciria_best_online_help_Scenarios.pdf"]
[null,null,null,null,null,null,null,"rngWaterGrade","EG - Economic growth'!Print_Area"]
[null,null,null,null,null,null,null,"rngWaterRegion","F - Flooding'!Print_Area"]
[null,null,null,null,null,null,null,"rngWaterSubGrade","H - Health'!Print_Area"]
[null,null,null,null,null,null,null,"rngWaterValues","N - Noise'!Print_Area"]
[null,null,null,null,null,null,null,"rRibbonXPointer","Potential double counting'!Print_Area"]
[null,null,null,null,null,null,null,"seqEqns","Potential Stakeholders'!Print_Area"]
[null,null,null,null,null,null,null,"seqTrees","Present Value Calcs'!Print_Area"]
[null,null,null,null,null,null,null,"seqYearsCarbon","Project Data'!Print_Area"]
[null,null,null,null,null,null,null,"shAmber","QW1 - Flows'!Print_Area"]
[null,null,null,null,null,null,null,"shGreen","QW2 - Groundwater recharge'!Print_Area"]
[null,null,null,null,null,null,null,"shRed","QW3 - Rainwater harvesting'!Print_Area"]
[null,null,null,null,null,null,null,"Stakeholdergreyout","R - Recreation'!Print_Area"]
[null,null,null,null,null,null,null,"strAboutInfoText","Scenarios Assessment'!Print_Area"]
[null,null,null,null,null,null,null,"strLocationName","Scenarios assessment-old'!Print_Area"]
[null,null,null,null,null,null,null,"strSchemeType","Scheme comparisons TBL'!Print_Area"]
[null,null,null,null,null,null,null,"strSchFunders","Screening Questions'!Print_Area"]
[null,null,null,null,null,null,null,"strSchmDrivers","Screening questions 2'!Print_Area"]
[null,null,null,null,null,null,null,"strSchSupporters","Sensitivity Analysis'!Print_Area"]
[null,null,null,null,null,null,null,"strVersion","SuDS Used'!Print_Area"]
[null,null,null,null,null,null,null,"strWelcomeText","Summary of outputs - Monetised'!Print_Area"]
[null,null,null,null,null,null,null,"strWelcomeTitle","Summary of outputs-Qualitative'!Print_Area"]
[null,null,null,null,null,null,null,"tblBDGrade","Summary Results ESS'!Print_Area"]
[null,null,null,null,null,null,null,"tblBioDiversity","Summary Results TBL'!Print_Area"]
[null,null,null,null,null,null,null,"ThisBookName","T - Tourism'!Print_Area"]
[null,null,null,null,null,null,null,"TotalValue","TC - Traffic calming'!Print_Area"]
[null,null,null,null,null,null,null,"URLHelp1","User-defined benefits'!Print_Area"]
[null,null,null,null,null,null,null,"URLHelp1Text","Values Library - Yearly Values'!Print_Area"]
[null,null,null,null,null,null,null,"URLHelp2","ValuesLibrary!Print_Area"]
[null,null,null,null,null,null,null,"URLHelp2Text","WQ - Water quality'!Print_Area"]
[null,null,null,null,null,null,null,"URLHelp3","progGreen"]
[null,null,null,null,null,null,null,"URLHelp3Text","ProjDetails"]
[null,null,null,null,null,null,null,"URLHelp4","pumpdrop1"]
[null,null,null,null,null,null,null,"URLHelp4Text","pumpdrop2"]
[null,null,null,null,null,null,null,"Version","pumpEndYr"]
[null,null,null,null,null,null,null,"VersionDate","pumpEnergyRate"]
[null,null,null,null,null,null,null,"VersionTxt","pumpEnergyType"]
[null,null,null,null,null,null,null,"VerTxtFmt","pumpStartYr"]
[null,null,null,null,null,null,null,null,"pumpTotalEnergySave"]
[null,null,null,null,null,null,null,null,"pumpTradedCarbon"]
[null,null,null,null,null,null,null,null,"qtyBenefits"]
[null,null,null,null,null,null,null,null,"radSections"]
[null,null,null,null,null,null,null,null,"radValues"]
[null,null,null,null,null,null,null,null,"rngBenefitDisplay"]
[null,null,null,null,null,null,null,null,"rngBenefitNames"]
[null,null,null,null,null,null,null,null,"rngBenefitsWheel"]
[null,null,null,null,null,null,null,null,"rngChkMoneySelect"]
[null,null,null,null,null,null,null,null,"rngEvalDescription"]
[null,null,null,null,null,null,null,null,"rngInputResetArea"]
[null,null,null,null,null,null,null,null,"rngKeyL1"]
[null,null,null,null,null,null,null,null,"rngKeyL2"]
[null,null,null,null,null,null,null,null,"rngKeyPSTK"]
[null,null,null,null,null,null,null,null,"rngNoiseFrom"]
[null,null,null,null,null,null,null,null,"rngNoiseTo"]
[null,null,null,null,null,null,null,null,"rngWaterGrade"]
[null,null,null,null,null,null,null,null,"rngWaterRegion"]
[null,null,null,null,null,null,null,null,"rngWaterSubGrade"]
[null,null,null,null,null,null,null,null,"rngWaterValues"]
[null,null,null,null,null,null,null,null,"rRibbonXPointer"]
[null,null,null,null,null,null,null,null,"seqEqns"]
[null,null,null,null,null,null,null,null,"seqTrees"]
[null,null,null,null,null,null,null,null,"seqYearsCarbon"]
[null,null,null,null,null,null,null,null,"shAmber"]
[null,null,null,null,null,null,null,null,"shGreen"]
[null,null,null,null,null,null,null,null,"shRed"]
[null,null,null,null,null,null,null,null,"Stakeholdergreyout"]
[null,null,null,null,null,null,null,null,"strAboutInfoText"]
[null,null,null,null,null,null,null,null,"strLocationName"]
[null,null,null,null,null,null,null,null,"strSchemeType"]
[null,null,null,null,null,null,null,null,"strSchFunders"]
[null,null,null,null,null,null,null,null,"strSchmDrivers"]
[null,null,null,null,null,null,null,null,"strSchSupporters"]
[null,null,null,null,null,null,null,null,"strVersion"]
[null,null,null,null,null,null,null,null,"strWelcomeText"]
[null,null,null,null,null,null,null,null,"strWelcomeTitle"]
[null,null,null,null,null,null,null,null,"tblBDGrade"]
[null,null,null,null,null,null,null,null,"tblBioDiversity"]
[null,null,null,null,null,null,null,null,"ThisBookName"]
[null,null,null,null,null,null,null,null,"TotalValue"]
[null,null,null,null,null,null,null,null,"URLHelp1"]
[null,null,null,null,null,null,null,null,"URLHelp1Text"]
[null,null,null,null,null,null,null,null,"URLHelp2"]
[null,null,null,null,null,null,null,null,"URLHelp2Text"]
[null,null,null,null,null,null,null,null,"URLHelp3"]
[null,null,null,null,null,null,null,null,"URLHelp3Text"]
[null,null,null,null,null,null,null,null,"URLHelp4"]
[null,null,null,null,null,null,null,null,"URLHelp4Text"]
[null,null,null,null,null,null,null,null,"Version"]
[null,null,null,null,null,null,null,null,"VersionDate"]
[null,null,null,null,null,null,null,null,"VersionTxt"]
[null,null,null,null,null,null,null,null,"VerTxtFmt"]

{"sheet":"Keys","index":8,"n_rows":53,"n_cols":39,"rows_kept":53,"cut":false,"hidden":true,"merged":[[1,1,3,1],[31,23,31,25],[19,27,29,27],[27,24,28,24],[20,24,21,24],[23,24,25,24]]}
[]
[null,"KEY"]
[null,null,null,null,"Input Data",null,"Select Information",null,"Calculation / Ouput"]
[]
[]
[]
[null,null,null,".",null,null,null,null,null,"."]
[]
[null,"rngKeyL2",null,null,"Input Data",null,"Select Information",null,"Calculation / Ouput"]
[]
[null,null,null,".",null,null,null,null,null,"."]
[]
[null,null,null,null,"General Data",null,"Helps select level of detail for impacts / type of impacts",null,"Possibly used in the\nimpact assessment",null,"Tick box selection\nto appear in rows",null,null,"Links to impacts / beneficaries / funders work",null,null,"Not possible to enter information / not required"]
[]
[]
[null,null,null,".",null,null,null,null,null,"."]
[]
[null,"rngKeyL3",null,null,"Input Data",null,"Select Information",null,"Calculation / Ouput",null,"Currently not in use"]
[]
[null,null,null,".",null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERESTED STAKEHOLDERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strong potential"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modest potential or secondary funder requirement"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low potential"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMPACT CATEGORY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,"."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,"."]

{"sheet":"RibbonX","index":9,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,331664464]

{"sheet":"Coarse Assessment","index":10,"n_rows":90,"n_cols":49,"rows_kept":90,"cut":false,"hidden":false,"merged":[[42,9,42,15],[34,11,34,15],[36,11,36,15],[26,23,26,29],[24,11,24,15],[26,11,26,15],[28,11,28,15],[32,11,32,15],[30,11,30,15],[4,1,4,15],[39,1,39,7],[39,11,39,15],[34,1,34,7],[36,1,36,7],[24,1,24,7],[30,1,30,7],[26,1,26,7],[28,1,28,7],[32,1,32,7]]}
[null,null,null,null,null,null,null,null,null,null,null,"Coarse  Assessment",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Notes:"]
[null,"This part of the tool gives you an indicative range of benefit values that your scheme may provide. This should not be used to support a business case for investment or to support a funding application. In such case, a detailed assessment using the complete tool should be undertaken. \nWhilst we have aimed to keep this part of the tool as simple as possible, please read the questions carefully as the estimates you make have a significant impact on the indicative values. The assumptions used are included in the Technical Guidance. \nWe have adjusted the values to consider the potential confidence that a coarse assessment can provide, and this is already included within the calculation. These are fixed values.\nThe timescale for the assessment is over a 40 year period starting from 2020."]
[]
[null,"Coarse Assessment Results Summary Table",null,null,null,null,null,null,null,null,null,"Coarse Screening Results Summary Graph"]
[]
[null,"Benefit category",null,"Present Value Lower Bound Estimate (£)",null,"Present Value Central Estimate (£)",null,"Present Value Upper Bound Estimate (£)"]
[null,"Air quality",null,{"$f":"J47","v":33531.833671567932},null,{"$f":"L47","v":45977.175663690716},null,{"$f":"N47","v":58422.517655813514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined confidence value applied"]
[null,"Amenity",null,{"$f":"J51","v":7839.7593245144599},null,{"$f":"L51","v":13066.26554085743},null,{"$f":"N51","v":18292.771757200389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA47","v":0.75}]
[null,"Biodiversity and ecology",null,{"$f":"J53","v":290.30786403467687},null,{"$f":"L53","v":1218.0938630925841},null,{"$f":"N53","v":2145.8798621504889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA51","v":0.375}]
[null,"Carbon  sequestration",null,{"$f":"J55+J57","v":2110.7891867188241},null,{"$f":"L55+L57","v":8552.2575599744177},null,{"$f":"N55+N57","v":14061.251860322547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53","v":0.25}]
[null,"Education",null,{"$f":"J59","v":12887.382143571882},null,{"$f":"L59","v":16301.721770022117},null,{"$f":"N59","v":19716.061396472367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA55","v":0.5}]
[null,"Flood Risk",null,{"$f":"J61","v":1703332.8939789974},null,{"$f":"L61","v":1703332.8939789974},null,{"$f":"N61","v":1703332.8939789974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA59","v":0.25}]
[null,"Flows in watercourses",null,{"$f":"J63","v":0},null,{"$f":"L63","v":0},null,{"$f":"N63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA61","v":0.25}]
[null,"Health",null,{"$f":"J65","v":34127.841186477621},null,{"$f":"L65","v":56464.93323013388},null,{"$f":"N65","v":78802.025273790117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA63","v":0.125}]
[null,"Recreation",null,{"$f":"J67","v":6377.5819901804134},null,{"$f":"L67","v":12770.719058385655},null,{"$f":"N67","v":19163.856126590897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA65","v":0.25}]
[null,"Water quality in watercourse",null,{"$f":"J69","v":0},null,{"$f":"L69","v":0},null,{"$f":"N69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA67","v":0.25}]
[null,"TOTAL",null,{"$f":"SUM(D10:D19)","v":1800498.3893460631},null,{"$f":"SUM(F10:F19)","v":1857684.0606651541},null,{"$f":"SUM(H10:H19)","v":1913937.2579113378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA69","v":0.125}]
[]
[]
[null,"Coarse Assessment Data Entry Section.",null,null,null,"Estimate the quantity (in the orange boxes) related to the question. Record evidence and reasoning. "]
[]
[null,"Question",null,null,null,null,null,null,null,"Estimate quantity",null,"Reasons /evidence for  the estimated quantity"]
[]
[null,"How many trees are being planted in urban and suburban areas (not as woodland)? \n\nInsert the number of trees to be planted.",null,null,null,null,null,null,null,264,null,"New trees are being planted as part of this scheme "]
[]
[null,"How many trees are being planted as woodland? \n\nInsert the area of woodland in hectares.",null,null,null,null,null,null,null,0]
[]
[null,"How many people will benefit from the improvements to green space?\n\nInsert the number of people who live or work within 500m of the green space improvement. ",null,null,null,null,null,null,null,600]
[]
[null,"How many properties are likely to flood less frequently/severely?\n\nInsert the number of properties. ",null,null,null,null,null,null,null,65,null,"The flood risk assessment indicates that around 65 properties will benefit from reduced flood risk as a result of implementing the proposed solution."]
[]
[null,"What area of land is being enhanced that improves biodiversity? \n\nInsert the area of land in hectares that is enhanced. ",null,null,null,null,null,null,null,1.5116000000000001,null,"Combination of swales and basins"]
[]
[null,"What length of watercourse (km) or area of water (km2) is being improved?\n\nInsert the length or area (1km also equals 1km2) which will potentially change in ecological (WFD) status. "]
[]
[">>HIDE_BELOW"]
[null,"What time period is the evaluation over (default of 40 years)"]
[]
[]
[]
[]
[null,"Impact",null,"Question",null,"Variable to estimate",null,"Estimate numbers",null,"Lower bound estimate £K",null,"Average estimate and Relative significance (RAG)",null,"Upper bound estimate £K",null,"Confidence - quantity",null,"Confidence money",null,null,null,null,null,null,null,null,"Confidence effect",null,null,null,null,"Evaluate benefits?"]
[]
[null,"Air quality - urban",null,"Will the scheme also change the level of air pollution?",null,"Number of trees planted ",null,{"$f":"J27","v":264},null,{"$f":"'Present Value Calcs'!JL13*P47*R47","v":33531.833671567932},null,{"$f":"'Present Value Calcs'!JP13*P47*R47","v":45977.175663690716},null,{"$f":"'Present Value Calcs'!JN13*P47*R47","v":58422.517655813514},null,0.75,null,1,null,null,"Trees",null,null,null,null,null,{"$f":"P47*R47","v":0.75},null,null,null,null,"NO"]
[]
[null,"Air quality - rural",null,"Will the scheme also change the level of air pollution?",null,"Number of trees planted ",null,{"$f":"J29","v":0},null,{"$f":"'Present Value Calcs'!JL11","v":0},null,{"$f":"'Present Value Calcs'!JP11","v":0},null,{"$f":"'Present Value Calcs'!JN11","v":0},null,null,null,null,null,null,"Trees",null,null,null,null,null,{"$f":"P49*R49","v":0},null,null,null,null,"NO"]
[]
[null,"Amenity",null,"Will the scheme also change the attractiveness of the place",null,"Number of people who might benefit in a year.",null,{"$f":"J31","v":600},null,{"$f":"'Present Value Calcs'!JR13*P51*R51","v":7839.7593245144599},null,{"$f":"'Present Value Calcs'!JS13*P51*R51","v":13066.26554085743},null,{"$f":"'Present Value Calcs'!JT13*P51*R51","v":18292.771757200389},null,0.5,null,0.75,null,null,"People",null,null,null,null,null,{"$f":"P51*R51","v":0.375},null,null,null,null,"YES"]
[]
[null,"Biodiversity and Ecology",null,"Will the scheme also lead to a change in habitats for plants and animals",null,"Area enhanced (ha)",null,{"$f":"J35","v":1.5116000000000001},null,{"$f":"'Present Value Calcs'!JV13*P53*R53","v":290.30786403467687},null,{"$f":"'Present Value Calcs'!JW13*P53*R53","v":1218.0938630925841},null,{"$f":"'Present Value Calcs'!JX13*P53*R53","v":2145.8798621504889},null,0.5,null,0.5,null,null,"Area","What 5 could infiltrate that didn’t infiltrate before - groundwater",null,null,null,null,{"$f":"P53*R53","v":0.25},null,null,null,null,"NO"]
[]
[null,"Carbon sequestration - individual",null,"Will the scheme also change the amount of carbon in the atmosphere",null,"Number of trees planted ",null,{"$f":"J27","v":264},null,{"$f":"'Present Value Calcs'!LB13*P55*R55","v":2110.7891867188241},null,{"$f":"'Present Value Calcs'!LH13*P55*R55","v":8552.2575599744177},null,{"$f":"'Present Value Calcs'!LN13*P55*R55","v":14061.251860322547},null,0.5,null,1,null,null,"Trees",null,null,null,null,null,{"$f":"P55*R55","v":0.5},null,null,null,null,"YES"]
[]
[null,"Carbon sequestration - woodland",null,"Will the scheme also change the amount of carbon in the atmosphere",null,"Number of ha of woodland",null,{"$f":"J29","v":0},null,{"$f":"'Present Value Calcs'!LS13*P57*R57","v":0},null,{"$f":"'Present Value Calcs'!LY13*P57*R57","v":0},null,{"$f":"'Present Value Calcs'!ME13*P57*R57","v":0},null,0.5,null,1,null,null,null,null,null,null,null,null,{"$f":"P57*R57","v":0.5}]
[]
[null,"Education",null,"Will the scheme lead to greater awareness of water and stormwater management",null,"Number of pupils who might benefit in a year.",null,{"$f":"J31/4","v":150},null,{"$f":"'Present Value Calcs'!JZ13*'Coarse Assessment'!P59*'Coarse Assessment'!R59","v":12887.382143571882},null,{"$f":"P59*R59*'Present Value Calcs'!KA13","v":16301.721770022117},null,{"$f":"P59*R59*'Present Value Calcs'!KB13","v":19716.061396472367},null,0.5,null,0.5,null,null,"People",null,null,null,null,null,{"$f":"P59*R59","v":0.25},null,null,null,null,"NO"]
[]
[null,"Flood risk",null,"Will the scheme change the impact of flooding",null,"Number of properties protected",null,{"$f":"J33","v":65},null,{"$f":"'Present Value Calcs'!KD13*'Coarse Assessment'!P61*'Coarse Assessment'!R61","v":1703332.8939789974},null,{"$f":"'Present Value Calcs'!KE13*'Coarse Assessment'!P61*'Coarse Assessment'!R61","v":1703332.8939789974},null,{"$f":"'Present Value Calcs'!KF13*'Coarse Assessment'!P61*'Coarse Assessment'!R61","v":1703332.8939789974},null,0.5,null,0.5,null,null,"properties",null,null,null,null,null,{"$f":"P61*R61","v":0.25},null,null,null,null,"NO"]
[]
[null,"Flows in watercourse",null,"Will the scheme help retain or increase flows in the watercourse",null,"Length of watercourse improved",null,{"$f":"J37","v":0},null,{"$f":"'Present Value Calcs'!KH13*'Coarse Assessment'!P63*'Coarse Assessment'!R63","v":0},null,{"$f":"P63*R63*'Present Value Calcs'!KI13","v":0},null,{"$f":"'Present Value Calcs'!KJ13*'Coarse Assessment'!P63*'Coarse Assessment'!R63","v":0},null,0.25,null,0.5,null,null,"length",null,null,null,null,null,{"$f":"P63*R63","v":0.125},null,null,null,null,"NO"]
[]
[null,"Health",null,"Will the scheme also contribute to the health and wellbeing of local residents",null,"Number of people who might benefit in a year.",null,{"$f":"J31","v":600},null,{"$f":"P65*R65*'Present Value Calcs'!KL13","v":34127.841186477621},null,{"$f":"P65*R65*'Present Value Calcs'!KM13","v":56464.93323013388},null,{"$f":"P65*R65*'Present Value Calcs'!KN13","v":78802.025273790117},null,0.5,null,0.5,null,null,"People",null,null,null,null,null,{"$f":"P65*R65","v":0.25},null,null,null,null,"NO"]
[]
[null,"Recreation",null,"Will the scheme also change the available facilities for leisure",null,"Number of people who might benefit in a year.",null,{"$f":"J31","v":600},null,{"$f":"P67*R67*'Present Value Calcs'!KP13","v":6377.5819901804134},null,{"$f":"P67*R67*'Present Value Calcs'!KQ13","v":12770.719058385655},null,{"$f":"P67*R67*'Present Value Calcs'!KR13","v":19163.856126590897},null,0.5,null,0.5,null,null,"People",null,null,null,null,null,{"$f":"P67*R67","v":0.25},null,null,null,null,"NO"]
[]
[null,"Water quality of receiving water",null,"Will the scheme change the quality of rivers, lakes or the sea",null,"Length of watercourse improved (km)",null,{"$f":"J37","v":0},null,{"$f":"P69*R69*'Present Value Calcs'!KT13","v":0},null,{"$f":"P69*R69*'Present Value Calcs'!KU13","v":0},null,{"$f":"P69*R69*'Present Value Calcs'!KV13","v":0},null,0.25,null,0.5,null,null,"length",null,null,null,null,null,{"$f":"P69*R69","v":0.125},null,null,null,null,"NO"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convert a voluem to a run time….."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low credibility and certainty. ",null,null,"Volume of water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data for air quality for urban trees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. of pumpts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low 2.5kw pump",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central estimate,\n2035,\n26268,\n60463"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High 50kw pumps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pollutant removal",null,null,null,null,null,"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,"Low",null,"High ",null,"Average","Conf","Low",null,"High ",null,"Average","Conf"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pollutant SO2",3.1751999999999997E-5,null,3.1751999999999997E-5,null,{"$f":"AVERAGE(AL81:AN81)","v":3.1751999999999997E-5},0.75,1771,null,2492,null,{"$f":"AVERAGE(AR81:AT81)","v":2131.5},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,"Pollutant NO2",7.7112000000000003E-5,null,7.7112000000000003E-5,null,{"$f":"AVERAGE(AL82:AN82)","v":7.7112000000000003E-5},0.75,11318,null,45272,null,{"$f":"AVERAGE(AR82:AT82)","v":28295},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume not treated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pollutant PM10",1.3154400000000001E-4,null,1.3154400000000001E-4,null,{"$f":"AVERAGE(AL83:AN83)","v":1.3154400000000001E-4},0.75,50994,null,74011,null,{"$f":"AVERAGE(AR83:AT83)","v":62502.5},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. of works"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low credibility",null,null,"Low small works"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"high - large works"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data for air quality for rural trees trees"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area that has been harvested"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"no of people using it. "]

{"sheet":"Screening Questions","index":11,"n_rows":70,"n_cols":66,"rows_kept":70,"cut":false,"hidden":false,"merged":[[0,27,0,32],[49,3,49,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Screening Questions ",null,null,null,">>HIDE_ALONG",null,null,null,null,null,null,null,null,null,null,"Significance of impact / effect of current baseline"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN6:AN48)","v":9}]
[]
[null,"Impact",null,"Question",null,"Further aspects to consider",null,"Significance",null,null,"Evaluate benefits?",null,"Reasons /evidence for choosing the scale of the impact",null,"LINKS",null,null,"Start Year of benefit","End Year of Benefit","Key variable","Low value 50% confidence","Mid value 50% confidence","High value 50% confidence","Urban/Rural",{"$f":"OFFSET(AA4,0,Z4,1,1)","v":"-"},4,null,"++","+",0,"-","--","'?'",null,null,"CORRESPONDING PAGE TO OPEN",null,"GREY OUT",null,"OPEN SuDS Used?",null,"Outcome",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key variable",null,null,"Variable to estimate",null,"Estimate numbers",null,"Stab in Dark Value (Lower)",null,"Stab in Dark Value (Upper)"]
[]
[null,"Air quality",null,"Will the scheme also change the level of air pollution?",null,"- Is the site in an air quality management area?\n- Will the scheme involve green infrastructure (e.g. tree planting, green roofs)?\n- Is the scheme in a populated area or a transport corridor?",null,"+",null,null,"YES",null,"A number of trees are being planted as part of this scheme. Some potential improvement in local air quality as a result of additional planting",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ6&\"'!A1\",\"LINK\")","v":"LINK"},null,null,2020,2050,"Number of trees ",null,null,null,null,null,null,null,"if selected sends you to the impact worksheet ","if selected possibly sends you to the impact worksheet depending upon when the impact may occur?? - this is more outline thinking currently","do not consider the impact further","if selected possibly sends you to the impact worksheet depending upon when the impact may occur?? - this is more outline thinking currently","if selected sends you to the impact worksheet ","further assessment may be required before this can be considered",null,null,"AQ - Air quality",null,{"$f":"IF(K6=\"no\",B6,\"\")","v":""},null,{"$f":"IF(K6=\"YES\",1,0)","v":1},null,{"$f":"IF(H6<>\"\",HLOOKUP(H6,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of trees planted ",null,100,null,1,null,10]
[]
[null,"Amenity",null,"Will the scheme also change the attractiveness of the place",null,"- Does the scheme involve new/improved water bodies, landscaping or greening?\n- Is the scheme in a populated area, or an area used for recreation, work, commuting, tourism, etc?\n- Will the scheme components be visible to those living nearby or passing by?",null,"+",null,null,"YES",null,"There will be new greening as part of this scheme ",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ8&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,"Number of houses withing 400m",null,null,null,null,null,null,null,"to impact sheet","not considered at this time, but reconsider with more information","do not consider","not considered at this time, but reconsider with more information","to impact sheet","unknown, collect further information",null,null,"Am - Amenity",null,{"$f":"IF(K8=\"no\",B8,\"\")","v":""},null,{"$f":"IF(K8=\"YES\",1,0)","v":1},null,{"$f":"IF(H8<>\"\",HLOOKUP(H8,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of people who might benefit in a year.",null,100,null,1,null,10]
[]
[null,"Biodiversity and Ecology",null,"Will the scheme also lead to a change in habitats for plants and animals",null,"- Will the scheme involve components that may enhance biodiversity and ecology? \n- Will the scheme create new sites that supports the growth of biodiversity and ecology?\n- Will the scheme significantly improve connectivity between sites?",null,"+",null,null,"YES",null,"Enhanced water quality and increase in flows to watercourse and lake. Provision of GI to enhance connectivity of green spaces.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ10&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,"Number of ha enhanced",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BE - Biodiversity & Ecology",null,{"$f":"IF(K10=\"no\",B10,\"\")","v":""},null,{"$f":"IF(K10=\"YES\",1,0)","v":1},null,{"$f":"IF(H10<>\"\",HLOOKUP(H10,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Area enhanced (ha)",null,100,null,1,null,10]
[]
[null,"Building temperature",null,"Will the scheme also change the potential for high temperatures in summer and cold temperatures in winter",null,"- Will the scheme involve the installation of green roofs?\n- Is the scheme in a built-up area?\n",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ12&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,"Roof area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BT - Building Temperature",null,{"$f":"IF(K12=\"no\",B12,\"\")","v":"Building temperature"},null,{"$f":"IF(K12=\"YES\",1,0)","v":0},null,{"$f":"IF(H12<>\"\",HLOOKUP(H12,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Green roof size (m2)",null,100,null,1,null,10]
[]
[null,"Carbon sequestration",null,"Will the scheme also change the amount of carbon in the atmosphere",null,"- Will the scheme involve planting (particularly trees) over and above that which would occur without the scheme?\n- Will the scheme involve new planting (particularly trees) rather than replacement?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ14&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS - Carbon sequestration",null,{"$f":"IF(K14=\"no\",B14,\"\")","v":"Carbon sequestration"},null,{"$f":"IF(K14=\"YES\",1,0)","v":0},null,{"$f":"IF(H14<>\"\",HLOOKUP(H14,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of trees planted ",null,100,null,1,null,10]
[]
[null,"Education",null,"Will the scheme lead to greater awareness of water and stormwater management",null,"- Could the scheme lead to increase in number of children engaged about SuDS/drainage/NFM?\n- Could the scheme lead to more educational visits/talks?\n- Could the scheme lead to increase in number of community events or open days?",null,"+",null,null,"NO",null,"There may be small educational benefits, but these have not been assessed.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ16&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edu - Education",null,{"$f":"IF(K16=\"no\",B16,\"\")","v":"Education"},null,{"$f":"IF(K16=\"YES\",1,0)","v":0},null,{"$f":"IF(H16<>\"\",HLOOKUP(H16,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of pupils who might benefit in a year.",null,100,null,1,null,10]
[]
[null,"Enabling development",null,"Will the scheme reduce demands on sewerage systems providing headroom for new development",null,"- Is growth or development currently occurring or expected in the future?\n- Will improving the drainage capacity in the sewer system support growth or development?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ18&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED - Enabling development",null,{"$f":"IF(K18=\"no\",B18,\"\")","v":"Enabling development"},null,{"$f":"IF(K18=\"YES\",1,0)","v":0},null,{"$f":"IF(H18<>\"\",HLOOKUP(H18,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"TBC",null,100,null,1,null,10]
[]
[null,"Flood risk",null,"Will the scheme change the impact of flooding",null,"- Are there properties, buildings, areas or infrastructure (including transport) at risk of surface water flooding or flooding from sewers currently?\n- Is growth or climate change expected to change the risk of surface water flooding or flooding from sewers in the area?\n- Is the scheme expected to reduce local flood risk?",null,"+",null,null,"YES",null,"Schemes across the catchment to manage the risk predicted flooding",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ20&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F - Flooding",null,{"$f":"IF(K20=\"no\",B20,\"\")","v":""},null,{"$f":"IF(K20=\"YES\",1,0)","v":1},null,{"$f":"IF(H20<>\"\",HLOOKUP(H20,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of properties protected",null,100,null,1,null,10]
[]
[null,"Flows in watercourse",null,"Will the scheme help retain or increase flows in the watercourse",null,"- Will the scheme help retain or increase flows in the watercourse?\n- Will the scheme slow the flows arriving at the watercourse?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ22&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QW1 - Flows",null,"Flows in watercourse",null,{"$f":"IF(K22=\"YES\",1,0)","v":0},null,{"$f":"IF(H22<>\"\",HLOOKUP(H22,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"TBC",null,100,null,1,null,10]
[]
[null,"Groundwater recharge",null,"Will the scheme also increase infiltration into the ground",null,"- Is the scheme likely to increase the amount of infiltration to groundwater bodies?\n- Are groundwater bodies currently used for water abstraction, or expected to be used in the future?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ24&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QW2 - Groundwater recharge",null,{"$f":"IF(K24=\"no\",B24,\"\")","v":"Groundwater recharge"},null,{"$f":"IF(K24=\"YES\",1,0)","v":0},null,{"$f":"IF(H24<>\"\",HLOOKUP(H24,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Area of ground contributing to infiltration",null,100,null,1,null,10]
[]
[null,"Health",null,"Will the scheme also contribute to the health and wellbeing of local residents",null,"- Will the scheme involve green infrastructure (e.g. tree planting, green roofs)?\n- Could the scheme encourage residents or others to spend more time outdoors or participating in physical activity/exercise?",null,"+",null,null,"NO",null,"Some positive benefits to physical and psychological of local residents arising from more attractive areas and better quality of local environment. However, high risk of double counting with amenity and recreation.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ26&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H - Health",null,{"$f":"IF(K26=\"no\",B26,\"\")","v":"Health"},null,{"$f":"IF(K26=\"YES\",1,0)","v":0},null,{"$f":"IF(H26<>\"\",HLOOKUP(H26,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of people who might benefit in a year.",null,100,null,1,null,10]
[]
[null,"Noise",null,"Will the scheme change the noise levels that households hear?",null,"- Will the scheme create barriers that will reduce noise, in particular from transportation?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ28&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N - Noise",null,{"$f":"IF(K28=\"no\",B28,\"\")","v":"Noise"},null,{"$f":"IF(K28=\"YES\",1,0)","v":0},null,{"$f":"IF(H28<>\"\",HLOOKUP(H28,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"Pumping ",null,"Will the scheme change the demands on sewerage systems saving money in pumping",null,"- Will the scheme lead to a change in the amount of wastewater pumped?\n- Do proposed schemes require pumping stations to be added that increase energy use?",null,"+",null,null,"NO",null,"Potentially positive but negligible impact on flows to works",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ30&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP1 - Pumping",null,{"$f":"IF(K30=\"no\",B30,\"\")","v":"Pumping "},null,{"$f":"IF(K30=\"YES\",1,0)","v":0},null,{"$f":"IF(H30<>\"\",HLOOKUP(H30,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"TBC",null,100,null,1,null,10]
[]
[null,"Rain water harvesting",null,"Will the scheme also harvest water so that it can be put to other uses ",null,"- Will the scheme include rain water harvesting that reduces water demand?",null,"+",null,null,"YES",null,"A number of interventions will allow rainwater harvesting.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ32&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QW3 - Rainwater harvesting",null,{"$f":"IF(K32=\"no\",B32,\"\")","v":""},null,{"$f":"IF(K32=\"YES\",1,0)","v":1},null,{"$f":"IF(H32<>\"\",HLOOKUP(H32,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Roof area being harvested",null,100,null,1,null,10]
[]
[null,"Recreation",null,"Will the scheme also change the available facilities for leisure",null,"- Is the site currently used for recreation (e.g. walking, fishing, sports - including water sports)?\n- Is the scheme expected to improve facilities or opportunities for recreation?",null,"+",null,null,"YES",null,"Impacts on fish assumed to be a function of improvements in both water supply and water quality, which are only considered to be more likely for the SuDS options",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ34&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R - Recreation",null,{"$f":"IF(K34=\"no\",B34,\"\")","v":""},null,{"$f":"IF(K34=\"YES\",1,0)","v":1},null,{"$f":"IF(H34<>\"\",HLOOKUP(H34,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of people who might benefit in a year.",null,100,null,1,null,10]
[]
[null,"Traffic calming ",null,"Will the scheme enable traffic calming measures to be introduced",null,"- Will the scheme include traffic calming measures that could reduce risk of accidents, improve the liveability of the area or increase journey times?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ36&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC - Traffic calming",null,{"$f":"IF(K36=\"no\",B36,\"\")","v":"Traffic calming "},null,{"$f":"IF(K36=\"YES\",1,0)","v":0},null,{"$f":"IF(H36<>\"\",HLOOKUP(H36,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Number of accidents reduced",null,100,null,1,null,10]
[]
[null,"Treating wastewater",null,"Will the scheme change the demands on sewage systems saving money in treatment?",null,"- Will the scheme lead to a change in the amount of wastewater treated?\n- Is the size of works large and complex enough to make a meaningful impact on treatment costs?\n- Does the works include pumping stations?",null,"+",null,null,"YES",null,"Conventional solution will increase flow to works. ",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ38&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP2 - Treating wastewater",null,{"$f":"IF(K38=\"no\",B38,\"\")","v":""},null,{"$f":"IF(K38=\"YES\",1,0)","v":1},null,{"$f":"IF(H38<>\"\",HLOOKUP(H38,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Amount of wastewater not treated (m3)",null,100,null,1,null,10]
[]
[null,"Water quality of receiving water",null,"Will the scheme change the quality of rivers, lakes or the sea",null,"- Are there pollution or water quality issues in the water courses?\n- Is growth or climate change expected to change risk of pollution or water quality in the area?\n- Is the scheme expected to reduce pollution or improve water quality (and may result in avoided costs)?",null,"+",null,null,"YES",null,"Improve the water quality by reducing the pollutant loads.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ40&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WQ - Water quality",null,{"$f":"IF(K40=\"no\",B40,\"\")","v":""},null,{"$f":"IF(K40=\"YES\",1,0)","v":1},null,{"$f":"IF(H40<>\"\",HLOOKUP(H40,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,"Length of watercourse improved (km)",null,100,null,1,null,10]
[]
[null,"Crime",null,"Will the scheme GI also change the local environment and thereby contribute to a reduction in crime ",null,"- Could the scheme provide a more pleasant environment that may help to reduce crime?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ42&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CR - Crime",null,{"$f":"IF(K42=\"no\",B42,\"\")","v":"Crime"},null,{"$f":"IF(K42=\"YES\",1,0)","v":0},null,{"$f":"IF(H42<>\"\",HLOOKUP(H42,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"Economic growth",null,"Will the scheme unlock barriers to economic growth or provide new employment and business opportunities",null,"- Could the scheme lead to new jobs or training opportunities (e.g. green economy)?\n- Could the scheme play a part in regeneration programmes, tourism or other types of economic development?\n- Could the scheme lead to more productive landscapes or food production?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ44&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EG - Economic growth",null,{"$f":"IF(K44=\"no\",B44,\"\")","v":"Economic growth"},null,{"$f":"IF(K44=\"YES\",1,0)","v":0},null,{"$f":"IF(H44<>\"\",HLOOKUP(H44,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"Tourism ",null,"Will the scheme improve tourism to a specific location of area",null,"- Could the scheme lead to increase in number of visitors?\n- Could the scheme lead to increase in quality of visitor experience?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ46&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T - Tourism",null,{"$f":"IF(K46=\"no\",B46,\"\")","v":"Tourism "},null,{"$f":"IF(K46=\"YES\",1,0)","v":0},null,{"$f":"IF(H46<>\"\",HLOOKUP(H46,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"User defined benefits",null,"Benefits that you define and are not specifically included in the tool",null,"n/a",null,"+",null,null,"YES",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ48&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined benefits",null,{"$f":"IF(K48=\"no\",B48,\"\")","v":""},null,{"$f":"IF(K48=\"YES\",1,0)","v":1},null,{"$f":"IF(H48<>\"\",HLOOKUP(H48,$AB$4:$AG$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,null,null,"Do you want to undertake scenario planning",null,null,null,null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenarios Assessment",null,null,null,{"$f":"IF(K50=\"YES\",1,0)","v":0}]
[]
[">>HIDE_BELOW"]
[]
[null,"PR – business / CSR",null,"- under consideration",null,"to be developed",null,null,null,null,null,null,"to add in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H54<>\"\",HLOOKUP(H54,$AB$4:$AG$8,5,0),\"\")","v":""}]
[]
[]
[]
[null,"Flexible infrastructure / CCA",null,"Will the scheme enable the area to be more resilient and adaptable to future climate and societal changes",null,"- Is the scheme expected to defer or delay investment in piped systems?\n- Will it create a more adaptable system resilient to future changes?",null,0,null,null,"NO",null,"Note that this benefit is still under development and is not available. ",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ58&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"???",null,{"$f":"IF(K58=\"no\",B58,\"\")","v":"Flexible infrastructure / CCA"},null,{"$f":"IF(K58=\"YES\",1,0)","v":0},null,{"$f":"IF(H58<>\"\",HLOOKUP(H58,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,1,null,1,null,10]
[]
[]
[]
[]
[]
[null,"Category 1",null,"Category 1 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ64&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT1 - Category 1",null,{"$f":"IF(K64=\"no\",B64,\"\")","v":"Category 1"},null,{"$f":"IF(K64=\"YES\",1,0)","v":0},null,{"$f":"IF(H64<>\"\",HLOOKUP(H64,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"Category 2",null,"Category 2 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ66&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT2 - Category 2",null,{"$f":"IF(K66=\"no\",B66,\"\")","v":"Category 2"},null,{"$f":"IF(K66=\"YES\",1,0)","v":0},null,{"$f":"IF(H66<>\"\",HLOOKUP(H66,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"Category 3",null,"Category 3 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ68&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT3 - Category 3",null,{"$f":"IF(K68=\"no\",B68,\"\")","v":"Category 3"},null,{"$f":"IF(K68=\"YES\",1,0)","v":0},null,{"$f":"IF(H68<>\"\",HLOOKUP(H68,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]
[]
[null,"Category 4",null,"Category 4 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AJ70&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT4 - Category 4",null,{"$f":"IF(K70=\"no\",B70,\"\")","v":"Category 4"},null,{"$f":"IF(K70=\"YES\",1,0)","v":0},null,{"$f":"IF(H70<>\"\",HLOOKUP(H70,$AB$4:$AG$8,5,0),\"\")","v":"do not consider"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,100,null,1,null,10]

{"sheet":"Example Benefit Help","index":12,"n_rows":98,"n_cols":35,"rows_kept":98,"cut":false,"hidden":true,"merged":[[42,1,42,3],[6,3,6,20],[7,3,7,20],[8,3,8,20],[9,3,9,20],[10,3,10,20],[18,7,18,9],[26,7,26,9],[26,15,26,17],[37,3,37,20],[38,3,38,20],[40,9,40,11],[48,3,48,5],[56,9,56,11],[58,1,58,3],[64,3,64,5],[73,5,73,9],[73,11,77,11],[73,13,75,15],[73,17,77,17],[79,1,81,1],[79,3,79,7],[79,11,81,11],[79,13,81,13],[79,15,81,15],[79,17,81,17],[80,3,80,7],[81,3,81,7],[87,17,89,17],[88,3,88,7],[89,3,89,7],[83,1,85,1],[83,3,83,7],[83,11,85,11],[83,13,85,13],[83,15,85,15],[83,17,85,17],[84,3,84,7],[85,3,85,7],[91,3,91,5],[93,13,93,15],[87,1,89,1],[87,3,87,7],[87,11,89,11],[87,13,89,13],[87,15,89,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity",null,null,null,null,null,null,null,">>HIDE_ALONG",null,null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[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,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help assess the amenity value"]
[null,null,null,"Only complete one section."]
[]
[]
[null,null,null,null,null,"SECTION AM1",null,"SECTION AM2"]
[null,null,null,null,null,"Enables you to enter your own present value calculations as a result of enhancing the amenity / quality of space",null,"Use this section to help you estimate the impact of changing the quality of space / amenity."]
[]
[]
[null,"SECTION AM1"]
[]
[null,null,null,"Notes"]
[null,null,null,"If you have calculated the amenity benefits for the option as a present value, enter it here."]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J31*H31*F31","v":0}]
[]
[]
[]
[null,"SECTION AM2"]
[]
[null,null,null,"Notes:"]
[null,null,null,"Guidance to assess the character / quality of space to be issued soon"]
[]
[]
[null,"Street improvements through greening",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option Description",null,null,null,"Estimated no. of residents living in green streets",null,"Select appropriate monetary value description (or enter used defined) £/yr/resident",null,"Quantity",null,"Valuation (£)",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EA13","v":0},null,{"$f":"N45*L45*J45","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EC13","v":280828.63589818607},null,{"$f":"N47*L47*J47","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N47-N45","v":280828.63589818607},null,{"$f":"P47-P45","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[null,"Permanent body of water",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option Description",null,null,null,"Estimated no. of homes overlooking ponds",null,"Select appropriate monetary value description (or enter used defined) £/yr/resident household",null,"Quantity",null,"Valuation (£)",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EE13","v":0},null,{"$f":"N61*L61*J61","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EG13","v":0},null,{"$f":"N63*L63*J63","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N63-N61","v":0},null,{"$f":"P63-P61","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[null,"Property price increase as a result of enhancements to parks "]
[]
[null,null,null,null,null,"Average house price, £",null,null,null,null,null,"Benefit, £ (one-off) before confidence",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Benefit, £ (one-off) after confidence"]
[]
[null,null,null,null,null,"Detached",null,"Other houses",null,"Flats"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity",null,"Valuation (£)"]
[]
[null,"City public park enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,null,null,{"$f":"(0.1997*F78*J80)+(0.0293*H78*J81)+(0.0754*J78*J82)","v":0},null,null,null,null,null,{"$f":"P80*N80*L80","v":0}]
[null,null,null,"No. of other houses <450m from park"]
[null,null,null,"No. of flats <450m from park"]
[]
[null,"Local public park enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,null,null,{"$f":"(0.0962*F78*J84)+(0.0944*H78*J85)+(0.0792*J78*J86)","v":0},null,null,null,null,null,{"$f":"P84*N84*L84","v":0}]
[null,null,null,"No. of other houses <450m from park"]
[null,null,null,"No. of flats <450m from park"]
[]
[null,"Public open green space enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,null,null,{"$f":"(0.0271*F78*J88)+(0.0044*H78*J89)+(0.047*J78*J90)","v":0},null,null,null,null,null,{"$f":"P88*N88*L88","v":0}]
[null,null,null,"No. of other houses <450m from park"]
[null,null,null,"No. of flats <450m from park"]
[]
[null,null,null,"Confirm the year the impact will occur",null,null,null,null,null,"Annual Value",null,{"$f":"SUM(L80:L90)","v":0}]
[]
[null,null,null,"Start",null,"End",null,null,null,null,null,null,null,"Average confidence values"]
[]
[null,null,null,null,null,{"$f":"D96","v":0},null,null,null,"Present value of benefit",null,{"$f":"'Present Value Calcs'!EM13","v":19533078.260869566},null,{"$f":"IFERROR(AVERAGE(N80:N90),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(P80:P90),\"\")","v":""},null,{"$f":"PRODUCT(L96,N96,P96)","v":19533078.260869566}]
[]
[">>HIDE_BELOW"]

{"sheet":"SuDS Used","index":13,"n_rows":59,"n_cols":46,"rows_kept":59,"cut":false,"hidden":true,"merged":[[12,23,12,29],[12,31,12,41],[14,1,14,3],[5,1,7,5],[8,1,8,5],[12,7,12,13],[12,15,12,21]]}
[null,null,null,null,null,null,null,null,null,"Interventions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Area and SuDS Type",null,null,null,null,null,null,null,null,null,null,null,"Area and SuDS Type",null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"NOTE:  Complete this section outlining the types of SuDS in the scheme overall or in defined locations if you are assessing Air Quality, Building Temperature and Carbon Sequestration. Note that not all the SuDS components you may be using are listed here, only the ones required to support specific benefit calculations."]
[]
[]
[null,"Light grey cells contain extra notes when you select the cell",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetation swale plan area (m2)",null,{"$f":"SUMPRODUCT(P17:P55,R17:R55)","v":0},null,"Grass swale plan area (m2)",null,{"$f":"SUMPRODUCT(T17:T55,V17:V55)","v":0},null,"Infiltration swale plan area (m2)",null,{"$f":"SUMPRODUCT(X17:X55,Z17:Z55)","v":0}]
[]
[null,null,null,null,null,"TOTAL",null,{"$f":"SUM(H17:H55)","v":0},null,{"$f":"SUM(J17:J55)","v":0},null,{"$f":"SUM(L17:L55)","v":0},null,{"$f":"SUM(N17:N55)","v":0},null,{"$f":"SUM(P17:P41)","v":0},null,0,null,0,null,0,null,{"$f":"SUM(X17:X55)","v":0},null,{"$f":"SUM(Z17:Z55)","v":0},null,{"$f":"SUM(AB17:AB55)","v":0},null,{"$f":"SUM(AD17:AD55)","v":0},null,{"$f":"SUM(AF17:AF55)","v":0},null,{"$f":"SUM(AH17:AH55)","v":0},null,{"$f":"SUM(AJ17:AJ55)","v":0},null,{"$f":"SUM(AL17:AL55)","v":0},null,{"$f":"SUM(AN17:AN55)","v":0},null,{"$f":"SUM(AP17:AP55)","v":0}]
[]
[null,null,null,null,null,null,null,"Source control",null,null,null,null,null,null,null,"Conveyance",null,null,null,null,null,null,null,"Infiltration",null,null,null,null,null,null,null,"Storage"]
[]
[null,"Location reference / name",null,null,null,"Location summary",null,"Green Roof Intensive (size (m2)) ",null,"Green Roof Extensive (size (m2))",null,"Rain garden (total size) (m2)",null,"Trees (number)",null,"Vegetation - swale (length (m))",null,"Vegetation - swale (typical width (m))",null,"Grass - swale (length (m))",null,"Grass - swale (typical width (m))",null,"Swale (length (m))",null,"Swale (typical width (m))",null,"Basin (total size (m2))",null,"Basin (surrounding area size (m2))",null,"Detention (dry) basin size (m2)",null,"Detention (dry) basin surrounding area size (m2)",null,"Retention (wet) basin size (m2)",null,"Retention (wet) basin (surrounding area size (m2))",null,"Wetland size (m2)",null,"Wetland surrounding area size (m2)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Potential Stakeholders","index":14,"n_rows":47,"n_cols":108,"rows_kept":47,"cut":false,"hidden":true,"merged":[[6,1,7,1],[3,2,3,8],[3,9,3,10],[3,27,3,28],[3,12,3,26],[3,30,3,38],[3,39,3,40],[6,53,6,57],[6,2,6,25],[6,27,6,30],[6,32,6,34],[6,36,6,37],[6,39,6,51]]}
[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,null,null,null,null,null,null,null,"Potential interested stakeholders and organisations",null,">>HIDE_ALONG",null,{"$f":"AN4=\"YES\"","v":true},{"$f":"AB4=\"YES\"","v":true},{"$f":"J4=\"YES\"","v":true}]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"shRed","shAmber","shGreen"]
[]
[null,null,"Strong potential - Benefit is a priority or qualifying criterion for this stakeholder",null,null,null,null,null,null,"YES",null,null,"Modest potential - Benefit is not a priority but may be linked to another which is",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YES",null,null,"Low potential - Benefit is not a specific priority or criterion",null,null,null,null,null,null,null,null,"YES"]
[]
[]
[null,"This sheet indicates the\npotential stakeholders\nand organisations to\ndiscuss the impacts of\nSuDS & NFM with.\n\nIt is intended as an\ninitial guide to help\ndirect engagement\nefforts and relies on\nassumed values","National, Regional & Local Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU",null,null,null,null,"Corporate",null,null,null,"Lottery",null,null,"Others",null,null,null,null,null,null,null,null,null,null,null,null,null,"Services"]
[null,null,"Flood & Coastal Risk Management Grant in Aid (FCRM GiA)","Local Levy Funding","Community Infrastructure Levy (CIL)","Developer based contributions (S106)","Council Tax (Add. Levies and Precepts)","Public Works Loan Board (PWLB)","Business Rate Supplement","Regional Growth Fund","Tax Increment Funding","Business Rate Retention","LEP's","New Homes Bonus*","Business Improvement Districts","Asset backed financing","PPI / PFI","DEFRA one-off grants & pilot projects","WFD funding","Clinical Commissions Groups (NHS)","Housing Association","Forestry Commision","Natural England","National Park Authority","Flood and Coastal Committee",null,null,"ERDF","LIFE +","ESF","European Investment Bank",null,"Volunteering","Sponsorship CSR","Private Beneficiary Funding",null,"Heritage Lottery Fund","Big Lottery",null,"Grant Making Trusts ","Landfill Community Fund","Volunteering ","The National Trust","Wildlife Trusts","Rivers Trust","Woodland Trusts","RSPB","Landowners (e.g. Local Farmers)","Public Appeal","General Drainage Charge","Walking / Cycling / Angling groups etc","Not-for-profits & Charities",null,"Water","Power","Insurers","Network Rail","Highways Agency"]
[]
[null,"Air quality","R","R","A","A","R","A","r","r","r","r","r","a","r","R","R","G","R","G","r","a","a","r","r",null,null,"A","G","A","a",null,"A","A","G",null,"R","a",null,"A","A","A","a","r","r","a","r","r","A","R","A","a",null,"R","R","r","R","a"]
[null,"Amenity","A","A","A","G","R","A","A","r","A","A","A","G","A","R","R","R","R","g","a","a","a","r","r",null,null,"A","R","A","R",null,"A","A","A",null,"G","G",null,"G","G","A","g","a","a","a","a","a","A","R","A","A",null,"A","A","r","a","a"]
[null,"Biodiversity and Ecology","A","A","a","a","R","A","R","r","r","R","r","a","R","R","R","G","a","R","R","g","g","g","a",null,null,"A","G","r","g",null,"A","A","A",null,"G","G",null,"G","G","A","g","g","g","g","g","g","A","R","A","a",null,"a","a","a","A","A"]
[null,"Building temperature","a","a","a","A","R","A","r","r","R","R","r","a","r","R","R","G","R","G","R","r","r","r","r",null,null,"r","a","r","R",null,"A","A","G",null,"R","R",null,"G","R","A","r","r","r","r","r","r","A","R","A","A",null,"R","G","r","R","R"]
[null,"Carbon sequestration","A","A","A","A","R","A","r","r","R","R","r","a","R","R","R","G","R","R","R","g","g","g","a",null,null,"r","G","r","A",null,"A","A","G",null,"R","G",null,"G","A","A","g","r","r","g","r","r","A","R","R","a",null,"A","a","a","a","a"]
[null,"Crime","a","a","A","A","G","A","a","R","a","a","a","A","A","R","R","R","R","R","a","r","r","r","r",null,null,"r","R","A","R",null,"A","A","R",null,"r","A",null,"G","R","A","r","r","r","r","r","r","A","R","A","a",null,"R","R","r","r","R"]
[null,"Economic growth","A","A","G","A","G","G","G","G","G","G","G","A","G","G","R","R","R","R","R","g","g","g","a",null,null,"A","R","g","G",null,"R","R","G",null,"r","A",null,"G","R","A","a","r","r","g","r","r","A","R","R","A",null,"a","a","r","a","a"]
[null,"Education","A","A","A","A","R","G","A","R","a","a","A","A","a","R","R","R","R","R","R","r","r","r","r",null,null,"A","A","g","a",null,"A","A","R",null,"G","A",null,"G","G","A","g","g","g","r","g","r","A","R","A","a",null,"a","a","r","A","R"]
[null,"Enabling development","A","A","G","g","G","g","a","a","a","a","a","g","a","G","R","R","R","R","R","r","r","r","a",null,null,"A","R","A","G",null,"R","R","G",null,"R","A",null,"G","R","A","r","r","r","r","r","a","A","R","R","R",null,"A","a","r","a","a"]
[null,"Flows in watercourses (QW1)","g","a","a","r","g","a","r","r","r","r","a","a","a","r","r","a","g","r","r","a","g","a","g",null,null,"a","a","a","a",null,"a","a","a",null,"a","a",null,"g","a","a","r","g","g","a","g","r","a","a","g","a",null,"a","r","r","a","a"]
[null,"Flood risk","G","G","G","G","G","G","a","a","a","a","a","g","a","G","G","G","R","a","a","g","g","a","g",null,null,"A","A","r","G",null,"A","A","G",null,"A","R",null,"G","A","A","r","r","a","g","r","a","A","G","A","A",null,"G","a","g","a","a"]
[null,"Groundwater recharge (QW2)","a","a","a","A","R","A","R","R","R","R","R","a","R","R","R","G","G","R","r","r","a","r","a",null,null,"r","A","r","A",null,"A","A","A",null,"R","R",null,"G","R","A","r","r","a","r","r","r","A","G","A","A",null,"G","R","r","R","R"]
[null,"Health","A","A","a","A","R","A","r","r","r","r","r","A","R","R","R","R","R","G","r","a","a","a","a",null,null,"a","R","A","R",null,"A","A","A",null,"R","G",null,"G","A","A","g","a","a","a","a","a","A","R","A","a",null,"r","r","r","R","r"]
[null,"Noise","r","r","r","a","r","a","r","r","r","r","a","a","a","r","r","a","r","a","a","g","r","r","r",null,null,"a","r","a","a",null,"a","r","a",null,"r","r",null,"a","r","a","r","r","r","g","r","r","a","a","a","a",null,"r","a","r","a","a"]
[null,"Pumping (AP1)","A","A","A","A","R","a","r","r","R","R","R","a","R","R","G","R","G","R","R","r","r","r","r",null,null,"r","r","r","r",null,"A","A","G",null,"R","R",null,"G","A","A","r","r","r","r","r","r","A","G","A","R",null,"G","R","r","R","R"]
[null,"Rain water harvesting (QW3)","r","A","a","a","A","A","R","R","a","R","a","a","r","R","R","G","G","R","A","r","r","r","r",null,null,"r","a","r","A",null,"A","A","A",null,"R","a",null,"G","R","A","r","r","r","r","r","r","A","G","A","a",null,"G","R","r","R","R"]
[null,"Recreation","A","A","A","G","R","A","R","r","a","a","a","g","a","R","R","R","R","G","G","g","g","g","a",null,null,"A","R","r","R",null,"A","A","R",null,"G","G",null,"G","G","A","g","g","g","g","g","a","A","R","A","a",null,"A","A","r","a","A"]
[null,"Tourism ","A","A","G","a","R","G","R","R","r","r","r","a","R","R","R","R","R","R","R","r","a","a","a",null,null,"A","R","A","a",null,"A","A","R",null,"A","R",null,"R","R","A","a","r","r","r","r","a","A","R","A","A",null,"R","R","r","G","R"]
[null,"Traffic calming ","A","A","a","G","R","G","a","R","a","a","a","a","a","R","r","R","R","R","a","r","r","r","r",null,null,"r","R","r","R",null,"R","R","R",null,"R","R",null,"R","R","A","r","r","r","r","r","r","A","R","R","A",null,"R","R","r","R","G"]
[null,"Treating wastewater (AP2)","A","A","A","A","R","a","r","r","R","R","R","a","R","R","G","R","G","R","R","r","r","r","r",null,null,"r","a","r","A",null,"A","A","G",null,"R","R",null,"G","A","A","r","r","r","r","r","r","A","G","A","R",null,"G","R","r","R","R"]
[null,"Water quality of receiving water","A","A","A","G","R","a","r","r","R","r","r","a","r","R","R","G","G","A","r","r","g","a","a",null,null,"A","G","r","A",null,"A","A","G",null,"R","R",null,"G","G","A","a","g","g","r","g","a","A","G","A","R",null,"G","G","r","G","G"]
[]
[]
[]
[null,null,"* Finishes in 2016"]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[null,"Noise","A","A","A","A","R","A","A","A","R","R","G","G","A","R","R","R","R","A","G","G","G","G","G","G",null,"A","R","A","A",null,"A","A","G",null,"R","R",null,"G","R","A","G",null,null,"G","G","G","A","R","A","G",null,"R","G",null,"G","G",null,null,null,null,null,null,"A","A","A","A","R","A","A","A","R","R","G","G","A","R","R","R","R","A","G",null,"A","R","A","A",null,"A","A","G",null,"R","R",null,"G","R","A","A","R","A","G",null,"R","G","G","G"]
[]
[]
[null,"CSR","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","G","G","G","G","G","G",null,"A","R","A","R",null,"A","A","G",null,"R","R",null,"R","R","A","G",null,null,"G","G","G","A","R","A","A",null,"G","G",null,"G","G",null,null,null,null,null,null,"R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","R","G",null,"A","R","A","R",null,"A","A","G",null,"R","R",null,"R","R","A","A","R","A","A",null,"G","G","G","G"]

{"sheet":"AQ - Air quality","index":15,"n_rows":128,"n_cols":31,"rows_kept":128,"cut":false,"hidden":false,"merged":[[61,2,69,2],[73,14,73,16],[86,10,86,12],[19,10,19,12],[27,16,27,18],[19,4,19,8],[41,10,41,12],[75,2,83,2],[25,2,25,21],[41,2,41,6],[6,2,6,21],[7,2,7,21],[8,2,8,21],[9,2,9,21],[10,2,10,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Quality",null,">>HIDE_ALONG",null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M6<=0,\"Summary from screening questions\",'Screening Questions'!M6)","v":"A number of trees are being planted as part of this scheme. Some potential improvement in local air quality as a result of additional planting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which one to capture the impact on air quality"]
[null,null,"Only complete one section."]
[null,null,"Retrofit or redevelopment only like to create an impact in improving air quality. Where comparing with a conventional scheme, this is the additional benefit the interventions proposed bring."]
[null,null,"Further help is provided in the guidance on how to estimate the impact depending upon the available data"]
[]
[null,null,null,null,"SECTION AQ1",null,null,null,null,null,"SECTION AQ2"]
[null,null,null,null,"If you have already calculated the impact on air quality from the schemes, enter the data here. ",null,null,null,null,null,"Use this section if you need to estimate the impact on air quality"]
[]
[]
[null,"SECTION AQ1 - use this if you have already calculated the impact"]
[]
[null,null,"Notes:"]
[null,null,"If you have calculated the impact of the proposals on air quality enter the present values here. \nIts likely that a retrofit will contribute to an improvement in air quality.\nNote it is important to select a numeric value from the down lists in this benefit (a default value is shown if only a single value is available from the Values Library). "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Present value before confidence applied",null,"Level of confidence of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value after confidence applied",null,null,null,"Start",null,"End"]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"G32*I32*K32","v":0}]
[]
[]
[]
[null,"SECTION AQ2 - use this section to estimate the impact of the proposals"]
[]
[null,null,"Proposed option"]
[]
[null,null,"Vegetative interventions excluding trees"]
[]
[null,null,"Information taken from SuDS Used Sheet for the types of SuDS below",null,null,null,null,null,null,null,"Select vegetation pollutant removal levels (tonnes/year/ha)",null,null,null,"GENERAL NOTES"]
[]
[null,null,null,null,"Green roof Intensive",null,null,null,"ha",null,"SO2",null,1.982298964597929E-2,null,"Default values shown as single value available",null,null,null,null,null,null,null,null,null,null,null,null,null,"10-20 µg /m3",null,"Cells automatically up date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default values shown as single value available"]
[null,null,null,null,"Green roof extensive",null,null,null,"ha",null,"NO2",null,2.3289571579143156E-2,null,"Default values shown as single value available",null,null,null,null,null,null,null,null,null,null,null,null,null,"20-30 µg /m3",null,"Cells automatically calculate present value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default values shown as single value available"]
[null,null,null,null,"New basins (total incl. surrounding)",null,0.56000000000000005,null,"ha",null,"O3",null,4.4919089838179681E-2,null,"Default values shown as single value available",null,null,null,null,null,null,null,null,null,null,null,null,null,"30-40 µg /m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default values shown as single value available"]
[null,null,null,null,"Area of other interventions e.g. raingardens, swales",null,0.9516,null,"ha",null,"PM-10",null,6.4937379874759754E-3,null,"Default values shown as single value available",null,null,null,null,null,null,null,null,null,null,null,null,null,"40-50 µg /m3",null,"Further work required"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50-60 µg /m3"]
[null,null,null,null,"Total contributing vegetative interventions area ",null,{"$f":"SUM(G44+G50+G48+G128+G46)","v":1.5116000000000001},null,"ha",null,"CO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 60 µg /m3"]
[]
[]
[null,null,"New trees planted"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL NOTES"]
[]
[null,null,null,null,"Tree size",null,"Tree type (small)",null,"Tree type (medium)",null,"Tree type (large)",null,"Size of tree (species) when it has matured"]
[]
[null,null,null,null,"Numbers ",null,264,null,null,null,null,null,"Distribute the total number of trees across the size range"]
[]
[null,null,"Default tree pollutant removal levels from ranges (tonnes/year/tree): \nLow, Central, High, User defined",null,"SO2",null,1.3608000000000001E-5,null,3.1752000000000004E-5,null,4.5360000000000006E-5,null,"Default values shown as single value available"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default values shown as single value available"]
[null,null,null,null,"NO2",null,3.6288000000000002E-5,null,7.7112000000000003E-5,null,1.2700800000000001E-4,null,"Default values shown as single value available"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default values shown as single value available"]
[null,null,null,null,"O3",null,6.3504000000000007E-5,null,1.2247200000000002E-4,null,1.9504799999999999E-4,null,"Default values shown as single value available"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default values shown as single value available"]
[null,null,null,null,"PM-10",null,6.8040000000000006E-5,null,1.3154399999999999E-4,null,2.0411999999999999E-4,null,"Default values shown as single value available"]
[]
[null,null,null,null,"CO",null,null,null,null,null,null,null,"Values to be added at a later date"]
[]
[]
[null,null,"Pollutant removal monetary values"]
[null,null,null,null,null,null,null,null,"GENERAL NOTES",null,null,null,null,null,"Evaluation time frame (year)"]
[]
[null,null,"Select pollutant removal health benefit values (£/tonnes)",null,"SO2",null,2040.2734967846916,null,null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,"NO2",null,26339.972566874763,null,null,null,null,null,null,null,2019,null,2059]
[]
[null,null,null,null,"O3",null,null,null,"Values not yet available, to be added at a later date"]
[]
[null,null,null,null,"PM-10",null,60629.292945097237]
[]
[null,null,null,null,"CO",null,null,null,"Values not yet available, to be added at a later date"]
[]
[null,null,"Benefit estimation"]
[null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Annual pollutant removal estimates (vegetation) tonnes",null,"Annual pollutant removal estimates (trees) tonnes",null,"Annual pollutant removal benefit (£)",null,"Quantity for all pollution removal values",null,"Valuation (£) for all monetary values",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"SO2",null,{"$f":"$G$52*M44","v":2.9964431148862297E-2},null,{"$f":"$G$60*G62+$I$60*I62+$K$60*K62","v":3.5925120000000004E-3},null,{"$f":"(E91+G91)*G76","v":68.46534173973437},null,0.5,null,0.5,null,{"$f":"'Present Value Calcs'!CP13","v":2091.7876169914907},null,{"$f":"O91*M91*K91","v":522.94690424787268}]
[]
[null,null,"NO2",null,{"$f":"$G$52*M46","v":3.5204516399032798E-2},null,{"$f":"$G$60*G64+$I$60*I64+$K$60*K64","v":9.5800320000000005E-3},null,{"$f":"(E93+G93)*G78","v":1179.623776250399},null,0.5,null,0.5,null,{"$f":"'Present Value Calcs'!CR13","v":36040.459963661873},null,{"$f":"O93*M93*K93","v":9010.1149909154683}]
[]
[null,null,"O3",null,{"$f":"$G$52*M48","v":6.7899696199392415E-2},null,{"$f":"$G$60*G66+$I$60*I66+$K$60*K66","v":1.6765056E-2},null,{"$f":"(E95+G95)*G80","v":0},null,0.5,null,0.5,null,null,null,{"$f":"O95*M95*K95","v":0}]
[]
[null,null,"PM-10",null,{"$f":"$G$52*M50","v":9.8159343418686845E-3},null,{"$f":"$G$60*G68+$I$60*I68+$K$60*K68","v":1.7962560000000002E-2},null,{"$f":"(E97+G97)*G82","v":1684.1904710268827},null,0.5,null,0.5,null,{"$f":"'Present Value Calcs'!CT13","v":51456.235847640819},null,{"$f":"O97*M97*K97","v":12864.058961910205}]
[]
[null,null,"CO",null,{"$f":"$G$52*M52","v":0},null,{"$f":"$I$60*I70","v":0},null,{"$f":"E99+G99","v":0},null,null,null,null,null,null,null,{"$f":"O99*M99*K99","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"SUM(O91:O99)","v":89588.483428294188},null,{"$f":"SUM(Q91:Q99)","v":22397.120857073547}]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,null,"Existing context to understand if air pollution is a problem"]
[]
[null,null,"Air pollution levels (from available data) to indicate pollution levels and the extent of the problem",null,null,null,null,null,null,null,null,null,"http://naei.defra.gov.uk/data/gis-mapping"]
[null,null,"SO2"]
[null,null,"NO2"]
[null,null,"O3"]
[null,null,"PM-10"]
[null,null,"CO"]
[]
[]
[]
[]
[]
[null,null,null,null,"Likely size at full growth",null,"Please select",null,"Please select",null,"Please select",null,"Currently considering if to include for size of tree type and the impact this has on the value"]
[]
[null,null,null,null,"Pollutant removal type",null,"Please select",null,"Please select",null,"Please select"]
[]
[]
[]
[null,null,null,null,"New green walls",null,null,null,"ha"]

{"sheet":"Am - Amenity","index":16,"n_rows":124,"n_cols":33,"rows_kept":124,"cut":false,"hidden":false,"merged":[[100,13,100,15],[42,1,42,3],[18,7,18,9],[26,7,26,9],[37,3,37,20],[38,3,38,20],[40,9,40,11],[42,13,42,15],[53,9,53,11],[55,1,55,3],[55,13,55,15],[78,11,82,11],[78,13,80,15],[78,17,82,17],[84,1,86,1],[67,15,67,17],[98,3,98,5],[84,17,86,17],[85,3,85,7],[86,3,86,7],[92,17,94,17],[88,17,90,17],[92,3,92,7],[92,11,94,11],[92,13,94,13],[92,15,94,15],[93,3,93,7],[94,3,94,7],[88,3,88,7],[88,11,90,11],[96,3,96,5],[26,15,26,17],[84,3,84,7],[84,11,86,11],[84,13,86,13],[84,15,86,15],[65,11,65,13],[67,1,67,3],[78,3,78,9],[92,1,94,1],[88,1,90,1],[88,13,90,13],[88,15,90,15],[89,3,89,7],[90,3,90,7],[6,2,6,21],[7,2,7,21],[8,2,8,21],[9,2,9,21],[10,2,10,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity",null,">>HIDE_ALONG",null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M8<=0,\"Summary from screening questions\",'Screening Questions'!M8)","v":"There will be new greening as part of this scheme "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help assess the amenity value"]
[null,null,null,"Only complete one section."]
[]
[]
[null,null,null,null,null,"SECTION AM1",null,"SECTION AM2"]
[null,null,null,null,null,"Enables you to enter your own present value calculations as a result of enhancing the amenity / quality of space",null,"Use this section to help you estimate the impact of changing the quality of space / amenity."]
[]
[]
[null,"SECTION AM1"]
[]
[null,null,null,"Notes"]
[null,null,null,"If you have calculated the amenity benefits for the option as a present value, enter it here."]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J31*H31*F31","v":0}]
[]
[]
[]
[null,"SECTION AM2"]
[]
[null,null,null,"Notes:"]
[null,null,null,"Guidance to assess the character / quality of space to be issued soon"]
[]
[]
[null,"Street improvements through greening",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option Description",null,null,null,"Estimated no. of residents living in green streets",null,"Select appropriate monetary value description (or enter used defined) £/yr/resident",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,0,null,21.562771808329444,null,1,null,1,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!EA13","v":0},null,{"$f":"R45*L45*J45","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!J37","v":21.562771808329444},{"$f":"ValuesLibrary!K37","v":24.86994539856402},{"$f":"ValuesLibrary!L37","v":30.822857860986264},{"$f":"ValuesLibrary!M37","v":"User not defined"}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,600,null,21.562771808329444,null,1,null,1,null,2019,null,2059,null,{"$f":"'Present Value Calcs'!EC13","v":280828.63589818607},null,{"$f":"R47*L47*J47","v":280828.63589818607},null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!J37","v":21.562771808329444},{"$f":"ValuesLibrary!K37","v":24.86994539856402},{"$f":"ValuesLibrary!L37","v":30.822857860986264},{"$f":"ValuesLibrary!M37","v":"User not defined"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R47-R45","v":280828.63589818607},null,{"$f":"T47-T45","v":280828.63589818607}]
[]
[]
[]
[]
[null,"Permanent body of water",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option Description",null,null,null,"Estimated no. of homes overlooking ponds",null,"Select appropriate monetary value description (or enter used defined) £/yr/resident household",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!EE13","v":0},null,{"$f":"R58*L58*J58","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!J38","v":74.345262308473295},{"$f":"ValuesLibrary!K38","v":144.85420325227446},{"$f":"ValuesLibrary!L38","v":247.50887149315579},{"$f":"ValuesLibrary!M38","v":"User not defined"}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EG13","v":0},null,{"$f":"R60*L60*J60","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R60-R58","v":0},null,{"$f":"T60-T58","v":0}]
[]
[]
[]
[null,"Commonly visited local park or green space",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option Description",null,null,null,"Estimated no. of people visiting park per year",null,"Location of park or green space",null,"Monetary value of visit",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(H70,$AF$112:$AG$124,2,0),\"\")","v":""},null,null,null,null,null,"Start",null,"End",null,{"$f":"IFERROR(('Present Value Calcs'!EI13),0)","v":0},null,{"$f":"T70*N70*L70","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(H72,$AF$112:$AG$124,2,0),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EK13","v":0},null,{"$f":"T72*N72*L72","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"T72-T70","v":0},null,{"$f":"V72-V70","v":0}]
[]
[]
[null,"Property price increase as a result of enhancements to parks "]
[]
[null,null,null,"Average property price, £",null,null,null,null,null,null,null,"Benefit, £ (one-off) before confidence",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Benefit, £ (one-off) after confidence"]
[]
[null,null,null,"Detached",null,"Other houses",null,"Flats",null,"Commercial"]
[]
[null,null,null,300000,null,220000,null,110000,null,null,null,null,null,"Quantity",null,"Valuation (£)"]
[]
[null,"City public park enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,null,null,{"$f":"(0.1997*D83*J85)+(0.0293*F83*J86)+(0.0754*H83*J87)","v":0},null,null,null,null,null,{"$f":"P85*N85*L85","v":0}]
[null,null,null,"No. of other houses <450m from park"]
[null,null,null,"No. of flats <450m from park"]
[]
[null,"Local public park enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,74,null,{"$f":"(0.0962*D83*J89)+(0.0944*F83*J90)+(0.0792*H83*J91)","v":20216736},null,0.5,null,0.5,null,{"$f":"P89*N89*L89","v":5054184}]
[null,null,null,"No. of other houses <450m from park",null,null,null,null,null,840]
[null,null,null,"No. of flats <450m from park",null,null,null,null,null,73]
[]
[null,"Public open green space enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,null,null,{"$f":"(0.0271*D83*J93)+(0.0044*F83*J94)+(0.047*H83*J95)","v":0},null,null,null,null,null,{"$f":"P93*N93*L93","v":0}]
[null,null,null,"No. of other houses <450m from park"]
[null,null,null,"No. of flats <450m from park"]
[]
[null,"New / improved green space",null,"No. of commercial properties overlooking new or improved green space",null,null,null,null,null,null,null,{"$f":"H97*J97*J83","v":0},null,null,null,null,null,{"$f":"P97*N97*L97","v":0}]
[]
[null,null,null,"Confirm the year the impact will occur",null,null,null,null,null,"Annual Value",null,{"$f":"SUM(L85:L97)","v":20216736}]
[]
[null,null,null,"Start",null,"End",null,null,null,null,null,null,null,"Average confidence values"]
[]
[null,null,null,2019,null,{"$f":"D103","v":2019},null,null,null,"Present value of benefit",null,{"$f":"'Present Value Calcs'!EM13","v":19533078.260869566},null,{"$f":"IFERROR(AVERAGE(N85:N97),\"\")","v":0.5},null,{"$f":"IFERROR(AVERAGE(P85:P97),\"\")","v":0.5},null,{"$f":"PRODUCT(L103,N103,P103)","v":4883269.5652173916}]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most commonly visited local park or green space","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London",{"$f":"ValuesLibrary!K40","v":47.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North East",{"$f":"ValuesLibrary!K41","v":27.72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West",{"$f":"ValuesLibrary!K42","v":26.400000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East Midlands",{"$f":"ValuesLibrary!K43","v":30.48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East England",{"$f":"ValuesLibrary!K44","v":32.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands",{"$f":"ValuesLibrary!K45","v":31.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yorkshire & Humber",{"$f":"ValuesLibrary!K46","v":20.16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South East",{"$f":"ValuesLibrary!K47","v":26.759999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South West",{"$f":"ValuesLibrary!K48","v":30.72}]
[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,"Scotland",{"$f":"ValuesLibrary!K49","v":27.96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales",{"$f":"ValuesLibrary!K50","v":28.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ireland",{"$f":"ValuesLibrary!K51","v":27.96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User to define",{"$f":"ValuesLibrary!K52","v":"User not defined"}]

{"sheet":"BE - Biodiversity & Ecology","index":17,"n_rows":238,"n_cols":56,"rows_kept":238,"cut":false,"hidden":false,"merged":[[206,46,206,48],[187,45,187,46],[198,45,198,46],[55,12,55,14],[75,12,75,14],[65,12,65,14],[67,16,67,18],[77,16,77,18],[85,12,85,14],[57,16,57,18],[176,20,176,28],[142,22,142,24],[108,22,108,24],[3,49,3,50],[45,12,45,14],[47,16,47,18],[13,2,13,18],[42,2,42,18],[180,4,180,6],[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[10,2,10,18],[28,16,28,18],[16,6,16,8],[67,2,67,4],[77,2,77,4],[57,2,57,4],[26,8,26,10],[47,2,47,4],[180,12,180,14],[87,16,87,18],[87,2,87,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiversity and ecology",null,null,null,null,null,null,null,null,null,">>HIDE_ALONG",null,null,null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Designated status","Habitat type (habitats of principal importance)","Habitat type (other, locally important)",null,"Section 41 of the Natural Environment and Rural Communities (NERC) Act 2006 - Habitats and Species of Principal Importance in England"]
[]
[null,"Evidence:  Qualitative summary and written evidence ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None","None","None",null,"Broad habitat","Habitat of principal importance"]
[null,1,{"$f":"IF('Screening Questions'!M10<=0,\"Summary from screening questions\",'Screening Questions'!M10)","v":"Enhanced water quality and increase in flows to watercourse and lake. Provision of GI to enhance connectivity of green spaces."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,null,null,null,null,null,null,null,null,null,"Statutory wildlife site ","Pond","Ditch/watercourse",null,"Arable and horticulture","Arable field margins"]
[null,2,"A number of new swales, green roofs and basins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,null,null,null,null,null,null,null,null,null,"Local statutory wildlife site ","Reed bed","Grassland",null,"Arable and horticulture","Traditional orchards"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,null,null,null,null,null,null,null,null,null,"Non-statutory wildlife site ","Wet woodland","Shrubs/scrub",null,"Boundary","Hedgerows"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,null,null,null,null,null,null,null,null,null,"Other designations (not wildlife) - enter type","Lowland mixed deciduous woodland","Individual trees",null,"Coastal","Coastal saltmarsh"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,null,null,null,null,null,null,null,null,null,null,"Hedgerows","Marshy/wet grassland",null,"Coastal","Coastal sand dunes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - enter from S41 habitats list (NERC)","Other - enter other habitat present"]
[]
[null,null,"Notes:\nOverview of the sections to help choose which one to use to assess the potential change in biodiversity and ecology.\nOnly complete one section"]
[]
[null,null,null,null,"SECTION BE1",null,"SECTION BE2"]
[null,null,null,null,"Complete this section it you have already assessed the present value benefit of the change in biodiversity and ecology",null,"Use this section if you need to estimate the impact of the proposals on the ecology and biodiversity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - enter other habitat present",null,"Coastal","Coastal vegetated shingle"]
[]
[null,"SECTION BE1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - enter from S41 habitats list (NERC)","Other - enter other habitat present",null,"Coastal","Coastal vegetated shingle"]
[null,null,"NOTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal","Intertidal mudflats"]
[null,null,"Have you undertaken an assessment of present value of the enhancement of the Ecology and Biodiversity (e.g. planting woodland assessed using the Carbon Trust Tool)?  If Yes please enter the information below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guidance to provide brief explanations of what these designations are & provide photo examples.","Define in guidance & provide photo examples","Provide photo examples in guidance",null,"Coastal","Maritime cliff and slopes"]
[null,null,"If not, please go to the section BE2 and consider a detailed or basic assessment of the changes to ecology and biodiversity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal","Saline lagoons"]
[null,null,"For a retrofit / redevelopment only complete the Proposed Scenario Row.  For new development, complete both",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal","Saline lagoons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freshwater","Aquifer-fed naturally fluctuating water bodies"]
[null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Scenario",null,"Present value of the ecology and biodiversity before  confidence applied",null,"Quantity",null,"Monetary",null,"Present value the ecology and biodiversity  after confidence applied",null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surrounding land use *","Associated weighting **",null,null,"Freshwater","Eutrophic standing waters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,"Baseline scenario",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,0,null,null,null,null,null,{"$f":"G31*I31*K31","v":0},null,null,null,"Start",null,"End",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"select from drop-down menu","Autofill based on landuse selection",null,null,"Freshwater","Mesotrophic lakes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,0,null,null,null,null,null,{"$f":"G33*I33*K33","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,"Freshwater","Oligotrophic and dystrophic lakes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban - no green space, no trees",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,"Comparative Present Value of the options",null,{"$f":"G33-G31","v":0},null,null,null,null,null,{"$f":"M33-M31","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,"Urban - isolated trees/hedges/grass verges",null,null,null,"Freshwater","Ponds "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburban - domestic gardens, grass verges, some open space",null,null,null,"Freshwater","Rivers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highways - local B and C roads",null,null,null,"Grassland","Lowland dry acid grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highways - trunk and major roads (A roads, duel carriageways, motorways)",null,null,null,"Grassland","Lowland meadows"]
[]
[null,"SECTION BE2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countryside - low intensity farmland, semi-natural habitats (woodlands, meadows, wetlands, rivers etc.)"]
[]
[null,null,"Notes:\nUse each evaluation series to evaluate key interventions / change in land use"]
[]
[]
[null,null,"Changes to biodiversity and ecology land use / type (1)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,"Option Description",null,null,null,"Size of existing area or intervention (ha)",null,"Select the type of area or intervention",null,"Select the type of area or intervention",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I50,$BC$203:$BD$225,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,"Start",null,"End",null,null,null,{"$f":"IFERROR('Present Value Calcs'!BN13,0)","v":0},null,{"$f":"W50*O50*M50","v":0}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,1.5116000000000001,null,"Improved grassland ",null,{"$f":"IFERROR(VLOOKUP(I52,$BC$203:$BD$222,2,0),\"\")","v":37.14139998753096},null,0.5,null,0.5,null,2019,null,2059,null,null,null,{"$f":"IFERROR('Present Value Calcs'!BP13,0)","v":1218.6548075983005},null,{"$f":"W52*O52*M52","v":304.66370189957513}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,{"$f":"W52-W50","v":1218.6548075983005},null,{"$f":"Y52-Y50","v":304.66370189957513}]
[]
[null,null,"Changes to biodiversity and ecology land use / type (2)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,"Option Description",null,null,null,"Size of existing area or intervention (ha)",null,"Select the type of area or intervention",null,"Select the type of area or intervention",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I60,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,"Start",null,"End",null,null,null,{"$f":"IFERROR('Present Value Calcs'!BR13,0)","v":0},null,{"$f":"W60*O60*M60","v":0}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I62,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!BT13,0)","v":0},null,{"$f":"W62*O62*M62","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,{"$f":"W62-W60","v":0},null,{"$f":"Y62-Y60","v":0}]
[]
[null,null,"Changes to biodiversity and ecology land use / type (3)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,"Option Description",null,null,null,"Size of existing area or intervention (ha)",null,"Select the type of area or intervention",null,"Select the type of area or intervention",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I70,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,"Start",null,"End",null,null,null,{"$f":"IFERROR('Present Value Calcs'!BV13,0)","v":0},null,{"$f":"W70*O70*M70","v":0}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I72,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!BX13,0)","v":0},null,{"$f":"W72*O72*M72","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,{"$f":"W72-W70","v":0},null,{"$f":"Y72-Y70","v":0}]
[]
[null,null,"Changes to biodiversity and ecology land use / type (4)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,"Option Description",null,null,null,"Size of existing area or intervention (ha)",null,"Select the type of area or intervention",null,"Select the type of area or intervention",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I80,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,"Start",null,"End",null,null,null,{"$f":"IFERROR('Present Value Calcs'!BZ13,0)","v":0},null,{"$f":"W80*O80*M80","v":0}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I82,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!CB13,0)","v":0},null,{"$f":"W82*O82*M82","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,{"$f":"W82-W80","v":0},null,{"$f":"Y82-Y80","v":0}]
[]
[null,null,"Changes to biodiversity and ecology land use / type (5)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,"Option Description",null,null,null,"Size of existing area or intervention (ha)",null,"Select the type of area or intervention",null,"Select the type of area or intervention",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I90,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,"Start",null,"End",null,null,null,{"$f":"IFERROR('Present Value Calcs'!CD13,0)","v":0},null,{"$f":"W90*O90*M90","v":0}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,"Select location",null,{"$f":"IFERROR(VLOOKUP(I92,$BC$203:$BD$222,2,0),\"\")","v":"Value automatically populated"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!CF13,0)","v":0},null,{"$f":"W92*O92*M92","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,{"$f":"W92-W90","v":0},null,{"$f":"Y92-Y90","v":0}]
[]
[]
[">>HIDE_BELOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countryside - intensively farmed land (arable, grazed pasture) ",null,null,null,"Grassland","Purple moor-grass and rush pastures "]
[null,"SECTION BE2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Countryside - low intensity farmland, semi-natural habitats (woodlands, meadows, wetlands, rivers etc.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - enter from S41 habitats list (NERC)","Other - enter other habitat present",null,"Coastal","Coastal vegetated shingle"]
[null,null,"NOTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grassland","Upland calcareous grassland"]
[null,null,"Use the following structure to help record your decisions and estimate the change in ecology and biodiversity before estimating the monetary 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,"Grassland","Upland hay meadows"]
[null,null,"Use the structure whether following a detailed or basic assessment approach",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grassland","Upland hay meadows"]
[null,null,"Use the supporting guidance to help you complete this assessment (being drafted).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heathland","Lowland heathland"]
[null,null,"For a retrofit / redevelopment only complete the Proposed Scenario Rows.  For new development, complete both",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal","Saline lagoons"]
[]
[]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter user defined value OR select value (not both)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heathland","Mountain heaths and willow scrub"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,"Location (describe or reference from map)",null,"Existing land use",null,"Designated status",null,"Dominant habitat type (habitats of principal importance)",null,"Dominant habitat type (other, locally important)",null,"Quality of habitat",null,"Habitat connectivity",null,"Additional information *",null,"Enter the quantity (to match the monetary value units, e.g. Ha )",null,"Select appropriate monetary value description (or enter user defined)",null,"User defined value if available (to match the monetary value units)",null,"Select low, average or high monetary value",null,"Enter Monetary Value (or enter user defined) ",null,"Units",null,"Annual Value £",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heathland","Upland heathland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($W113),$W113,IFERROR(VLOOKUP($U113,tblBioDiversity,HLOOKUP($Y113,tblBDGrade,2,0),0),\"-\"))","v":"-"},null,{"$f":"IFERROR(SUBSTITUTE(VLOOKUP($U113,tblBioDiversity,6,0),\"/\",\" / \"),\"\")","v":""},null,{"$f":"IFERROR(AA113*S113,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland rock","Calaminarian grasslands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Categories above need to be consistent with existing landuse categories from other tools.",null,null,null,"Heathland","Lowland heathland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heathland","Mountain heaths and willow scrub"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"** Need to allocate a weighting to overall biodiversity scores, based on existing landuse and therefore context with surrounding land e.g. creating a pond, or green roof in an area otherwise devoid of all habitat could be 'valued' higher than similar measures within a parkland where there is existing habitat. This is linked to habitat connectivity. ",null,null,null,"Heathland","Upland heathland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland rock","Calaminarian grasslands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Categories above need to be consistent with existing landuse categories from other tools.",null,null,null,"Heathland","Lowland heathland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heathland","Mountain heaths and willow scrub"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"** Need to allocate a weighting to overall biodiversity scores, based on existing landuse and therefore context with surrounding land e.g. creating a pond, or green roof in an area otherwise devoid of all habitat could be 'valued' higher than similar measures within a parkland where there is existing habitat. This is linked to habitat connectivity. ",null,null,null,"Heathland","Upland heathland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland rock","Calaminarian grasslands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Categories above need to be consistent with existing landuse categories from other tools.",null,null,null,"Inland rock","Inland rock outcrop and scree habitats"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland rock","Limestone pavements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"** Need to allocate a weighting to overall biodiversity scores, based on existing landuse and therefore context with surrounding land e.g. creating a pond, or green roof in an area otherwise devoid of all habitat could be 'valued' higher than similar measures within a parkland where there is existing habitat. This is linked to habitat connectivity. ",null,null,null,"Inland rock","Open mosaic habitats on previously developed land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Blue mussel beds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Estuarine rocky habitats"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AE113:AE139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Habitat quality","Definition (subjective assessment, based on professional judgement)",null,null,"Marine","Fragile sponge and anthozoan communities on subtidal rocky habitats"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Horse mussel beds "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Intertidal boulder communities"]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter user defined value OR select value (not both)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Intertidal chalk "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,"Location (describe or reference from map)",null,"Land use",null,"Designated status",null,"Dominant habitat type (habitats of principal importance)",null,"Dominant habitat type (other, locally important)",null,"Quality of habitat",null,"Habitat connectivity",null,"Additional information *",null,"Enter the quantity (to match the monetary value units)",null,"Select appropriate monetary value description (or enter user defined)",null,"User defined value if available",null,"Select low, average or high monetary value",null,"Enter Monetary Value (or enter user defined) ",null,"Units",null,"Annual Value £",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Maërl beds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,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(ISNUMBER($W147),$W147,IFERROR(VLOOKUP($U147,tblBioDiversity,HLOOKUP($Y147,tblBDGrade,2,0),0),\"-\"))","v":"-"},null,{"$f":"IFERROR(SUBSTITUTE(VLOOKUP($U147,tblBioDiversity,6,0),\"/\",\" / \"),\"\")","v":""},null,{"$f":"IFERROR(AA147*S147,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Mud habitats in deep water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER($W149),$W149,IFERROR(VLOOKUP($U149,tblBioDiversity,HLOOKUP($Y149,tblBDGrade,2,0),0),\"-\"))","v":"-"},null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Peat and clay exposures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Sabellaria alveolata reefs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Sabellaria spinulosa reefs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Seagrass beds "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Sheltered muddy gravels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Subtidal chalk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Subtidal sands and gravels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Tide-swept channels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Blanket bog"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Coastal and floodplain grazing marsh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Lowland fens"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Lowland raised bog"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Reedbeds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(AE147:AE173)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Upland flushes, fens and swamps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparative Annual Value of the SuDS Proposed",null,null,null,null,null,null,null,null,null,{"$f":"AE175-AE140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodland","Upland mixed ashwoods"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodland","Upland oakwood"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodland","Wet woodland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High - Botanically rich or provides excellent potential habitat for range of species",null,null,null,"Woodland","Wood-pasture and parkland"]
[null,null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium - Provides good potential habitat for range of species."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,"Start",null,"End",null,null,null,"Present value damage before certainty confidence applied",null,"Quantity",null,"Monetary",null,"Present value damage after certainty / confidence applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low - Botanically poor (e.g. monoculture grassland) or provides poor potential habitat for range of species"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(('Present Value Calcs'!BL13),\"0\")","v":0},null,null,null,null,null,{"$f":"K185*M185*O185","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,"Note - no standard categories readily available, as definition of habitat quality will vary depending on habitat type."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guidance to provide brief explanation of each category  & provide photo examples . Need to ensure guidance stresses need for professional ecological judgement for defining habitat quality."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Habitat connectivity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excellent - (unmanaged green space) - connected to other habitats via ditches, hedges, grass verges, gardens"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poor - surrounded by hard-standing areas (concrete, paths, roads). No 'green space' present."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note - no standard categories readily available. To reduce subjectiveness, this requires clear definition."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guidance to provide brief explanation of each category  & provide photo examples ."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018 VALUES"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select location","Value automatically populated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arable margins",{"$f":"ValuesLibrary!K69","v":15.105940886508186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blanket bog ",{"$f":"ValuesLibrary!K70","v":309.28340809649814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hedgerows ",{"$f":"ValuesLibrary!K71","v":119.59040210624649}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suggested values (2013 prices)",null,null,null,null,null,null,null,"Limestone pavement ",{"$f":"ValuesLibrary!K72","v":155.71996978811825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evaluation description","Low","Central / Average","High","Units",null,null,null,null,"Low calc grassland ",{"$f":"ValuesLibrary!K73","v":24.375960090880941}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Inland marsh or similar",{"$f":"ValuesLibrary!J260","v":0},{"$f":"ValuesLibrary!K260","v":5.0877929473607368},{"$f":"ValuesLibrary!L260","v":"High not defined"},"£/ha/year",null,null,null,null,"Low dry acid grass ",{"$f":"ValuesLibrary!K74","v":6.3878302124950048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodlands/wetlands or similar","n/a",{"$f":"ValuesLibrary!F121","v":0},"n/a","£/ha/household/yr",null,null,null,null,"Lowland heath ",{"$f":"ValuesLibrary!K75","v":194.43533114000797}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All habitats","n/a",{"$f":"ValuesLibrary!F35","v":0},"n/a","£/ha/year",null,null,null,null,"Low hay meadow ",{"$f":"ValuesLibrary!K76","v":98.536113725862947}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purple moor, grass ",{"$f":"ValuesLibrary!K77","v":256.65790767387932}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upland calc grass ",{"$f":"ValuesLibrary!K78","v":59.718547090573303}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upland hay meadow ",{"$f":"ValuesLibrary!K79","v":37.488897951090685}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upland heath ",{"$f":"ValuesLibrary!K80","v":166.58439141352974}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coastal floodplain ",{"$f":"ValuesLibrary!K81","v":240.43792919831199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fens ",{"$f":"ValuesLibrary!K82","v":26.716461080739109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lowland raised bog ",{"$f":"ValuesLibrary!K83","v":59.207520673573697}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter the area or number of measures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet reed beds ",{"$f":"ValuesLibrary!K84","v":168.68982025156811}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Native woodland ",{"$f":"ValuesLibrary!K85","v":274.54383226886534}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arable fields ",{"$f":"ValuesLibrary!K86","v":2.4733678582780656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved grassland ",{"$f":"ValuesLibrary!K87","v":37.14139998753096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined 1",{"$f":"ValuesLibrary!M88","v":"User to define"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined 2",{"$f":"ValuesLibrary!M89","v":"User to define"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined 3",{"$f":"ValuesLibrary!M90","v":"User to define"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland marsh or similar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland marsh or similar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inland marsh or similar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter the area or number of measures"]

{"sheet":"BT - Building Temperature","index":18,"n_rows":148,"n_cols":31,"rows_kept":148,"cut":false,"hidden":true,"merged":[[43,3,43,5],[47,3,47,5],[6,2,6,26],[7,2,7,26],[8,2,8,26],[9,2,9,26],[10,2,10,26],[18,5,18,7],[26,5,26,7],[26,13,26,15],[41,3,41,5],[32,5,32,7],[32,9,32,11],[134,3,134,5],[91,3,91,5],[98,5,98,7],[113,3,113,5],[124,5,124,7],[124,9,124,11],[55,2,55,16],[45,3,45,5],[72,5,72,7],[64,13,64,15],[111,3,111,5],[87,3,87,5],[89,3,89,5],[93,3,93,5],[54,2,54,16],[78,9,78,11],[78,5,78,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature",null,null,null,null,null,null,null,null,null,">>HIDE_ALONG",null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M12<=0,\"Summary from screening questions\",'Screening Questions'!M12)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which section to assess the potential impact on buildings"]
[null,null,"Only complete one section."]
[null,null,"The expected impact from green roofs will only occur under a SuDS scenario, therefore no scenarios are shown for section BT1 and BT2."]
[]
[null,null,null,"SECTION BT1",null,"SECTION BT2"]
[null,null,null,"If you have know the annual energy savings for heating and cooling, then enter the values in this section",null,"Use this section if you need to estimate the impact of green roofs on buildings"]
[]
[]
[null,"SECTION BT1 - Benefits of green roofs on buildings"]
[]
[null,null,"Notes"]
[null,null,"If you have calculated the energy savings to buildings from green roofs for heating and cooling, please enter the information here"]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,"Energy saving to buildings through installing green roofs (Kw/year) for heating and cooling",null,"Quantity",null,"Valuation (£)",null,"Proportion (%) of properties heated through electricity",null,"Proportion (%) of properties heated through gas",null,"Start",null,"End",null,null,null,null,null,null,null,null,null,null,null,null,"1 square foot = x  square metre"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2903040000000006E-2]
[]
[null,null,null,null,null,"Properties using electricity",null,null,null,"Properties using gas"]
[]
[null,null,null,"Traded Carbon",null,"Energy Type",null,"Energy Rate",null,"Energy Type",null,"Energy Rate",null,"Discount rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.34 sqft",{"$f":"AC31*11.34/1.8","v":0.58528915200000009},"co-efficient for m2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Data'!D34","v":3.5000000000000003E-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,"23.4 sqft",{"$f":"AC31*23.4/1.8","v":1.2077395200000001},"co-efficient for m2"]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 kw  = 3412 Btu"]
[]
[null,null,null,"Energy savings through electricity",null,null,null,{"$f":"'Present Value Calcs'!Y13","v":0},null,{"$f":"H42*$F$31*$H$31","v":0}]
[]
[null,null,null,"Energy savings  through gas",null,null,null,{"$f":"'Present Value Calcs'!AC13","v":0},null,{"$f":"H44*$F$31*$H$31","v":0}]
[]
[null,null,null,"Carbon Savings through not generating energy over evaluation period",null,null,null,{"$f":"'Present Value Calcs'!AA13","v":0},null,{"$f":"H46*$F$31*$H$31","v":0}]
[]
[null,null,null,"Carbon Savings through not generating gas over evaluation period",null,null,null,{"$f":"'Present Value Calcs'!AE13","v":0},null,{"$f":"H48*$F$31*$H$31","v":0}]
[]
[]
[]
[null,"SECTION BT2"]
[]
[null,null,"Notes"]
[null,null,"Use this section to estimate the present value benefit of installing green roofs for cooling and heating if you have not undertaken this calculation. Daily heating and cooling days can be found from 77 UK Weather Stations"]
[null,null,"http://www.eci.ox.ac.uk/research/energy/degreedays.php"]
[]
[]
[]
[]
[null,null,"Input data for green roofs"]
[]
[null,null,null,"Green Roof Size for all buildings (m2)"]
[]
[null,null,null,"Green Roof Size for buildings using air conditioning (m2)",null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,"Annual number of heating degree days (Degrees Celsius)",null,null,null,null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,"Annual number of cooling degree days (if air conditioning is used) (Degrees Celsius)"]
[]
[null,null,"Energy saving through heating"]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,"Energy saving to buildings through installing green roofs for heating (Kwh)",null,"Quantity",null,"Valuation (£)",null,"Proportion (%) of properties heated through electricity",null,"Proportion (%) of properties heated through gas"]
[]
[null,null,null,{"$f":"J63*((J67*24/AD35)-(J67*24/AD38))/3412.142","v":0}]
[]
[null,null,null,null,null,"Properties using electricity",null,null,null,"Properties using gas"]
[]
[null,null,null,"Traded Carbon",null,"Energy Type",null,"Energy Rate",null,"Energy Type",null,"Energy Rate"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores"]
[]
[null,null,null,"Energy savings  through electricity",null,null,null,{"$f":"'Present Value Calcs'!Q13","v":0},null,{"$f":"H88*$F$77*$H$77","v":0}]
[]
[null,null,null,"Energy savings  through gas",null,null,null,{"$f":"'Present Value Calcs'!U13","v":0},null,{"$f":"H90*$F$77*$H$77","v":0}]
[]
[null,null,null,"Carbon Savings through not generating electricity over evaluation period",null,null,null,{"$f":"'Present Value Calcs'!S13","v":0},null,{"$f":"H92*$F$77*$H$77","v":0}]
[]
[null,null,null,"Carbon Savings through not generating gas over evaluation period",null,null,null,{"$f":"'Present Value Calcs'!W13","v":0},null,{"$f":"H94*$F$77*$H$77","v":0}]
[]
[]
[null,null,"Energy saving through cooling"]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,"Energy saving to buildings through installing green roofs for cooling (kwh)",null,"Quantity",null,"Valuation (£)"]
[]
[null,null,null,{"$f":"(J65*((J69*24/AD35)-(J69*24/AD38)))/3412.142","v":0}]
[]
[null,null,null,"Traded Carbon",null,"Energy Type",null,"Energy Rate"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores"]
[]
[null,null,null,"Energy savings ",null,null,null,{"$f":"'Present Value Calcs'!M13","v":0},null,{"$f":"H112*$F$103*$H$103","v":0}]
[]
[null,null,null,"Carbon Savings through not generating energy over evaluation period",null,null,null,{"$f":"'Present Value Calcs'!O13","v":0},null,{"$f":"H114*$F$103*$H$103","v":0}]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,"Benefits of trees to buildings",null,null,null,"Under development"]
[]
[null,null,"If you have calculated the energy savings to buildings from trees planted in specific locations for heating and cooling, please enter the information here"]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[null,null,null,"Energy saving to buildings through planting trees (Kw/year) for heating and cooling",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End"]
[null,null,null,"insert value"]
[]
[null,null,null,"Energy Type",null,"Energy Rate",null,"Discount rate"]
[null,null,null,"Services",null,"High",null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2}]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores"]
[null,null,null,"Energy savings ",null,null,null,"auto calc",null,"auto calc"]
[null,null,null,"Carbon Savings through not generating energy over evaluation period",null,null,null,"Auto calculate",null,"Auto calculate"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Average for BT2"]
[null,null,null,null,null,"Quantity",null,"Valuation (£)"]
[]
[null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F103,F77),0)","v":0},null,{"$f":"IFERROR(AVERAGE(H103,H77),0)","v":0}]

{"sheet":"CS - Carbon sequestration","index":19,"n_rows":279,"n_cols":90,"rows_kept":279,"cut":false,"hidden":true,"merged":[[93,9,93,11],[95,1,95,3],[95,17,95,19],[18,13,18,15],[73,9,73,11],[75,1,75,3],[75,13,75,15],[42,15,42,17],[58,15,58,17],[39,2,39,19],[89,2,89,19],[6,2,6,20],[7,2,7,20],[38,36,38,38],[18,5,18,7],[27,5,27,7],[38,2,38,19],[27,13,27,15],[18,9,18,11],[24,2,24,19],[38,33,38,35],[38,30,38,32],[8,2,8,20],[9,2,9,20],[10,2,10,20]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon sequestration",null,null,">>HIDE_ALONG",null,null,null,null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M14<=0,\"Summary from screening questions\",'Screening Questions'!M14)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help assess the sequestered carbon value"]
[null,null,"Only complete one section."]
[null,null,"Trees should be planted for a long time period. New trees only, not as part of a like for like replacement strategy."]
[]
[null,null,null,"SECTION CS1",null,"SECTION CS2",null,null,null,"SECTION CS3",null,null,null,"Section CS4"]
[null,null,null,"You have undertaken an independent or more detailed assessment of carbon sequestration as a result of planting",null,"You require support to assess the carbon sequestration from trees planted as part of the scheme ",null,null,null,"You require support to assess the carbon sequestration from restoring flood plains",null,null,null,"You have assessed the amount of carbon for woodlands (e.g. using the Forestry Commission Woodlands Carbon CO2DE Calculator) and wish to estimate the monetised value"]
[]
[]
[null,"SECTION CS1 "]
[]
[null,null,"Notes"]
[null,null,"If you have calculated the sequestered carbon as a present value, enter it here. This should be the difference between the two options. "]
[null,null,"We recommend using 100% for the confidence in the price of carbon (valuation)."]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"BA$93+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(((VLOOKUP(BB$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BB$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BB$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BB$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BB$90,seqTrees,2,0)/100)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BB28+BA29","v":{"$error":"#REF!"}},{"$f":"(BA29/1000)*BE29*BF29","v":{"$error":"#REF!"}},{"$f":"BC29+BD28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(AZ29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ29)*(cNonTrade))","v":0},null,{"$f":"BI$93+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(((VLOOKUP(BJ$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BJ$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BJ$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BJ$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BJ$90,seqTrees,2,0)/100)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BJ28+BI29","v":{"$error":"#REF!"}},{"$f":"(BI29/1000)*BM29*BN29","v":{"$error":"#REF!"}},{"$f":"BK29+BL28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(BH29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH29)*(cNonTrade))","v":0},null,{"$f":"BQ$93+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BR$90,seqYearsCarbon,2,0),(((VLOOKUP(BR$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BR$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BR$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BR$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BR$90,seqTrees,2,0)/100)),(VLOOKUP(BR$90,seqYearsCarbon,4,0)*VLOOKUP(BR$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BR28+BQ29","v":{"$error":"#REF!"}},{"$f":"(BQ29/1000)*BU29*BV29","v":{"$error":"#REF!"}},{"$f":"BS29+BT28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(BP29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP29)*(cNonTrade))","v":0},null,{"$f":"BY$93+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BZ$90,seqYearsCarbon,2,0),(((VLOOKUP(BZ$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BZ$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BZ$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BZ$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BZ$90,seqTrees,2,0)/100)),(VLOOKUP(BZ$90,seqYearsCarbon,4,0)*VLOOKUP(BZ$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BZ28+BY29","v":{"$error":"#REF!"}},{"$f":"(BY29/1000)*CC29*CD29","v":{"$error":"#REF!"}},{"$f":"CA29+CB28","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(BX29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX29)*(cNonTrade))","v":0},null,{"$f":"CG$93+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(CH$90,seqYearsCarbon,2,0),(((VLOOKUP(CH$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(CH$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(CH$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(CH$90,seqEqns,5,0)*$AY29))*(VLOOKUP(CH$90,seqTrees,2,0)/100)),(VLOOKUP(CH$90,seqYearsCarbon,4,0)*VLOOKUP(CH$90,seqTrees,2,0)/100))","v":{"$error":"#N/A"}},{"$f":"CH28+CG29","v":{"$error":"#N/A"}},{"$f":"(CG29/1000)*CK29*CL29","v":{"$error":"#N/A"}},{"$f":"CI29+CJ28","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF29)*(cNonTrade))","v":0}]
[null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"BA$93+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(((VLOOKUP(BB$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BB$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BB$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BB$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BB$90,seqTrees,2,0)/100)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BB30+BA31","v":{"$error":"#REF!"}},{"$f":"(BA31/1000)*BE31*BF31","v":{"$error":"#REF!"}},{"$f":"BC31+BD30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(AZ31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ31)*(cNonTrade))","v":0},null,{"$f":"BI$93+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(((VLOOKUP(BJ$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BJ$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BJ$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BJ$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BJ$90,seqTrees,2,0)/100)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BJ30+BI31","v":{"$error":"#REF!"}},{"$f":"(BI31/1000)*BM31*BN31","v":{"$error":"#REF!"}},{"$f":"BK31+BL30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(BH31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH31)*(cNonTrade))","v":0},null,{"$f":"BQ$93+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BR$90,seqYearsCarbon,2,0),(((VLOOKUP(BR$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BR$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BR$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BR$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BR$90,seqTrees,2,0)/100)),(VLOOKUP(BR$90,seqYearsCarbon,4,0)*VLOOKUP(BR$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BR30+BQ31","v":{"$error":"#REF!"}},{"$f":"(BQ31/1000)*BU31*BV31","v":{"$error":"#REF!"}},{"$f":"BS31+BT30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(BP31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP31)*(cNonTrade))","v":0},null,{"$f":"BY$93+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BZ$90,seqYearsCarbon,2,0),(((VLOOKUP(BZ$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BZ$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BZ$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BZ$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BZ$90,seqTrees,2,0)/100)),(VLOOKUP(BZ$90,seqYearsCarbon,4,0)*VLOOKUP(BZ$90,seqTrees,2,0)/100))","v":{"$error":"#REF!"}},{"$f":"BZ30+BY31","v":{"$error":"#REF!"}},{"$f":"(BY31/1000)*CC31*CD31","v":{"$error":"#REF!"}},{"$f":"CA31+CB30","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(BX31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX31)*(cNonTrade))","v":0},null,{"$f":"CG$93+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(CH$90,seqYearsCarbon,2,0),(((VLOOKUP(CH$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(CH$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(CH$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(CH$90,seqEqns,5,0)*$AY31))*(VLOOKUP(CH$90,seqTrees,2,0)/100)),(VLOOKUP(CH$90,seqYearsCarbon,4,0)*VLOOKUP(CH$90,seqTrees,2,0)/100))","v":{"$error":"#N/A"}},{"$f":"CH30+CG31","v":{"$error":"#N/A"}},{"$f":"(CG31/1000)*CK31*CL31","v":{"$error":"#N/A"}},{"$f":"CI31+CJ30","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF31)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"H32*F32*D32","v":0}]
[]
[]
[]
[null,"SECTION CS2"]
[]
[null,null,"Notes:"]
[null,null,"Carbon sequestered is estimated using values from the SMUD Tree Benefits Estimator https://usage.smud.org/treebenefit/calculate.aspx"]
[null,null,"When using this estimation we suggest a confidence value of 50% for the quantity to account for tree mortality and the simplified approach and 100% for the price of carbon"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,"Type of Trees",null,"Number of trees planted",null,"Start Year for life of tree",null,"Finish Year for life of tree",null,"Total Carbon Sequestered (tonnes)",null,"Present Value of Carbon £",null,"Quantity",null,"Valuation (£)"]
[]
[null,null,null,"Deciduous - Small",null,null,null,null,null,null,null,{"$f":"AU85","v":0},null,{"$f":"AV85","v":0}]
[]
[null,null,null,"Deciduous - Medium",null,null,null,null,null,null,null,{"$f":"AU86","v":0},null,{"$f":"AV86","v":0}]
[]
[null,null,null,"Deciduous - Large",null,null,null,null,null,null,null,{"$f":"AU87","v":0},null,{"$f":"AV87","v":0}]
[]
[null,null,null,"Conifer",null,null,null,null,null,null,null,{"$f":"AU88","v":0},null,{"$f":"AV88","v":0}]
[]
[null,null,null,null,null,"Non-traded Carbon",null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores"]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(N47:N53)","v":0},null,{"$f":"SUMPRODUCT(N47:N53,P47:P53,R47:R53)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence score"]
[]
[null,null,null,null,null,null,null,"Average start year",null,"Average Finish Year",null,"for the summary of outputs",null,null,null,"Quantity",null,"Valuation (£)","for the summary of outputs"]
[]
[null,null,null,null,null,null,null,{"$f":"IFERROR((AVERAGE(H47:H53)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE(J47:J53)),\"0\")","v":"0"},null,null,null,null,null,{"$f":"IFERROR((AVERAGE(P47:P53)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE(R47:R53)),\"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,367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11646]
[null,"SECTION CS3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traded Carbon",{"$f":"F57","v":0},null,11560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seqYearsCarbon"]
[null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Trees","max year - after that it is fixed","Carbon","> max year use max value","up to yr",null,"."]
[null,null,"Use this section to estimate the value of carbon stored within restored flood plains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Small",60,null,0,60,null,"."]
[null,null,"We recommend using 100% for the confidence in the price of carbon (valuation).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Medium",60,null,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,"Deciduous - Large",60,null,0,100,"amended to be 0.00067 rather than 0.0007","."]
[null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broadleaf Evergreen - Large",60,null,0,100,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confier - Large",60,null,0,100,null,"."]
[null,"Option description",null,null,null,"Size of flood plain restoration (ha)",null,"Traded Carbon",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Start",null,"End"]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DK13","v":0},null,{"$f":"R80*L80*J80","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seqTrees","Number of trees","Start Year","Finish Year","Total Carbon Sequested (tonnes)","Present Value of Carbon £","Main","seqCarb","pvCarb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Small",{"$f":"F47","v":0},{"$f":"H47","v":0},{"$f":"J47","v":0},{"$f":"VLOOKUP(AT85,OFFSET($AZ$93,0,AW85,100,AX85-AW85+1),AX85-AW85,0)*AR85","v":0},{"$f":"IFERROR((VLOOKUP(AT85,OFFSET($AZ$93,0,AW85,100,AY85-AW85+1),AY85-AW85+1,0)),\"0\")","v":0},{"$f":"MATCH(AW$84&$AQ85,$BA$88:$CM$88,0)","v":1},3,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Medium",{"$f":"F49","v":0},{"$f":"H49","v":0},{"$f":"J49","v":0},{"$f":"VLOOKUP(AT86,OFFSET($AZ$93,0,AW86,100,AX86-AW86+1),AX86-AW86,0)*AR86","v":0},{"$f":"IFERROR((VLOOKUP(AT86,OFFSET($AZ$93,0,AW86,100,AY86-AW86+1),AY86-AW86+1,0)),\"0\")","v":0},9,11,13]
[null,"SECTION CS4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Large",{"$f":"F51","v":0},{"$f":"H51","v":0},{"$f":"J51","v":0},{"$f":"VLOOKUP(AT87,OFFSET($AZ$93,0,AW87,100,AX87-AW87+1),AX87-AW87,0)*AR87","v":0},{"$f":"IFERROR((VLOOKUP(AT87,OFFSET($AZ$93,0,AW87,100,AY87-AW87+1),AY87-AW87+1,0)),\"0\")","v":0},17,19,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confier - Large",{"$f":"F53","v":0},{"$f":"H53","v":0},{"$f":"J53","v":0},{"$f":"VLOOKUP(AT88,OFFSET($AZ$93,0,AW88,100,AX88-AW88+1),AX88-AW88,0)*AR88","v":0},{"$f":"IFERROR((VLOOKUP(AT88,OFFSET($AZ$93,0,AW88,100,AY88-AW88+1),AY88-AW88+1,0)),\"0\")","v":0},25,27,29,null,{"$f":"BA89&BA90","v":"MainDeciduous - Small"},{"$f":"BB89&BB90","v":"Deciduous - Small"},"seqCarbDeciduous - Small","Deciduous - Small","pvCarbDeciduous - Small","","","","MainDeciduous - Medium","Deciduous - Medium","seqCarbDeciduous - Medium","Deciduous - Medium","pvCarbDeciduous - Medium","","","","MainDeciduous - Large","Deciduous - Large","seqCarbDeciduous - Large","Deciduous - Large","pvCarbDeciduous - Large","","","","MainConfier - Large","Confier - Large","seqCarbConfier - Large","Confier - Large","pvCarbConfier - Large","","",""]
[null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb"]
[null,null,"Use this section to estimate the value of carbon stored within woodlands.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Small",{"$f":"BA90","v":"Deciduous - Small"},{"$f":"BB90","v":"Deciduous - Small"},{"$f":"BC90","v":"Deciduous - Small"},{"$f":"BD90","v":"Deciduous - Small"},null,null,null,"Deciduous - Medium",{"$f":"BI90","v":"Deciduous - Medium"},{"$f":"BJ90","v":"Deciduous - Medium"},{"$f":"BK90","v":"Deciduous - Medium"},{"$f":"BL90","v":"Deciduous - Medium"},null,null,null,"Deciduous - Large",{"$f":"BQ90","v":"Deciduous - Large"},{"$f":"BR90","v":"Deciduous - Large"},{"$f":"BS90","v":"Deciduous - Large"},{"$f":"BT90","v":"Deciduous - Large"},null,null,null,"Confier - Large",{"$f":"BY90","v":"Confier - Large"},{"$f":"BZ90","v":"Confier - Large"},{"$f":"CA90","v":"Confier - Large"},{"$f":"CB90","v":"Confier - Large"}]
[null,null,"The Forestry Commission Woodlands Carbon CO2DE Calculator can be used to provide tcumulative net carbon values over a time period. ",null,null,null,null,null,null,null,null,null,null,"https://www.forestry.gov.uk/forestry/infd-8hut6v"]
[null,null,"We recommend using 100% for the confidence in the price of carbon (valuation).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seqEqns2","x","power",null,null,null,null,null,null,"Year",null,"Carbon per year per no trees (kg)\n(C-Total for 1 tree)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Small",1.8E-3,1.5319,null,null,null,null,null,null,1,{"$f":"VLOOKUP(BA90,$AQ$85:$AS$88,3,0)","v":0},{"$f":"IF($AZ93<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(VLOOKUP(BB$90,seqEqns,2,0)*$AZ93^VLOOKUP(BB$90,seqEqns,3,0)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":1.8E-3},{"$f":"BB93*$AR$85","v":0},{"$f":"BC93*BF93*BG93","v":0},{"$f":"BD93","v":0},{"$f":"IFERROR(VLOOKUP(BA93,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BA93)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(BI90,$AQ$85:$AS$88,3,0)","v":0},{"$f":"IF($AZ93<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(VLOOKUP(BJ$90,seqEqns,2,0)*$AZ93^VLOOKUP(BJ$90,seqEqns,3,0)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":5.0000000000000001E-4},{"$f":"BJ93*$AR$86","v":0},{"$f":"BK93*BN93*BO93","v":0},{"$f":"BL93","v":0},{"$f":"IFERROR(VLOOKUP(BI93,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BI93)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(BQ90,$AQ$85:$AS$88,3,0)","v":0},{"$f":"IF($AZ93<=VLOOKUP(BR$90,seqYearsCarbon,2,0),(VLOOKUP(BR$90,seqEqns,2,0)*$AZ93^VLOOKUP(BR$90,seqEqns,3,0)),(VLOOKUP(BR$90,seqYearsCarbon,4,0)*VLOOKUP(BR$90,seqTrees,2,0)/100))","v":6.9999999999999999E-4},{"$f":"BR93*$AR$87","v":0},{"$f":"BS93*BV93*BW93","v":0},{"$f":"BT93","v":0},{"$f":"IFERROR(VLOOKUP(BQ93,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BQ93)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(BY90,$AQ$85:$AS$88,3,0)","v":0},{"$f":"IF($AZ93<=VLOOKUP(BZ$90,seqYearsCarbon,2,0),(VLOOKUP(BZ$90,seqEqns,2,0)*$AZ93^VLOOKUP(BZ$90,seqEqns,3,0)),(VLOOKUP(BZ$90,seqYearsCarbon,4,0)*VLOOKUP(BZ$90,seqTrees,2,0)/100))","v":1.3999999999999999E-4},{"$f":"BZ93*$AR$88","v":0},{"$f":"CA93*CD93*CE93","v":0},{"$f":"CB93","v":0},{"$f":"IFERROR(VLOOKUP(BY93,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BY93)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Medium",5.0000000000000001E-4,2.0335999999999999,null,null,null,null,null,null,2,{"$f":"BA$93+$AZ94-1","v":1},{"$f":"IF($AZ94<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(VLOOKUP(BB$90,seqEqns,2,0)*$AZ94^VLOOKUP(BB$90,seqEqns,3,0)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":5.2049954650674789E-3},{"$f":"IF(BB94=0,0,(BB94-BB93)*$AR$85)","v":0},{"$f":"BC94*BF94*BG94","v":0},{"$f":"BD94+BE93","v":0},0,0,null,{"$f":"BI$93+$AZ94-1","v":1},{"$f":"IF($AZ94<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(VLOOKUP(BJ$90,seqEqns,2,0)*$AZ94^VLOOKUP(BJ$90,seqEqns,3,0)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":2.0471261382813783E-3},{"$f":"IF(BJ94=0,0,(BJ94-BJ93)*$AR$86)","v":0},{"$f":"BK94*BN94*BO94","v":0},{"$f":"BL94+BM93","v":0},{"$f":"IFERROR(VLOOKUP(BI94,discYears,2,0),0)","v":0},0,null,{"$f":"BQ$93+$AZ94-1","v":1},2.952274416025304E-3,{"$f":"IF(BR94=0,0,(BR94-BR93)*$AR$87)","v":0},{"$f":"BS94*BV94*BW94","v":0},{"$f":"BT94+BU93","v":0},0,0,null,{"$f":"BY$93+$AZ94-1","v":1},5.9588206567878928E-4,{"$f":"IF(BZ94=0,0,(BZ94-BZ93)*$AR$88)","v":0},{"$f":"CA94*CD94*CE94","v":0},{"$f":"CB94+CC93","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Large",6.9999999999999999E-4,2.0764,null,null,null,null,null,null,3,2,9.6866711267845716E-3,{"$f":"IF(BB95=0,0,(BB95-BB94)*$AR$85)","v":0},0,{"$f":"BD95+BE94","v":0},0,0,null,2,4.6692140957718094E-3,{"$f":"IF(BJ95=0,0,(BJ95-BJ94)*$AR$86)","v":0},{"$f":"BK95*BN95*BO95","v":0},{"$f":"BL95+BM94","v":0},0,0,null,2,6.8516096649425514E-3,{"$f":"IF(BR95=0,0,(BR95-BR94)*$AR$87)","v":0},{"$f":"BS95*BV95*BW95","v":0},{"$f":"BT95+BU94","v":0},0,0,null,2,1.3903386937479045E-3,{"$f":"IF(BZ95=0,0,(BZ95-BZ94)*$AR$88)","v":0},{"$f":"CA95*CD95*CE95","v":0},{"$f":"CB95+CC94","v":0},0,0]
[null,"Option description",null,null,null,null,null,"Traded Carbon",null,"Quantity",null,"Valuation (£)",null,"Present value before confidence applied",null,"Present value after confidence applied",null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confier - Large",1.3999999999999999E-4,2.0895999999999999,null,null,null,null,null,null,4,3,1.5051098772985012E-2,0,0,0,0,0,null,3,8.3814508520696565E-3,0,0,0,0,0,null,3,1.2451320325025073E-2,0,0,0,0,0,null,3,2.5362531156972921E-3,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4,2.118481397281911E-2,0,0,0,0,0,null,4,1.3194574972286377E-2,0,0,0,0,0,null,4,1.9789706671329829E-2,0,0,0,0,0,null,4,4.0429256692826165E-3,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start",null,"End",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,6,5,2.8010599603618756E-2,0,0,0,0,0,null,5,1.9116940441372639E-2,0,0,0,0,0,null,5,2.8896902746288002E-2,0,0,0,0,0,null,5,5.9176992344546486E-3,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6,3.5471388800216372E-2,0,0,0,0,0,null,6,2.6155400743084662E-2,0,0,0,0,0,null,6,3.9797849953395463E-2,0,0,0,0,0,null,6,8.1666679913864962E-3,0,0,0,0,0]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DG13","v":0},null,{"$f":"N100*L100*J100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,8,7,4.3522722698705371E-2,0,0,0,0,{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BA100)*(cNonTrade))","v":0},null,7,3.4315774231985022E-2,0,0,0,0,0,null,7,5.2513877773296282E-2,0,0,0,0,0,null,7,1.0795055326185483E-2,0,0,0,0,0]
[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,3,null,null,null,null,9,8,5.2128665288045502E-2,0,0,0,0,0,null,8,4.3603120544308316E-2,0,0,0,0,0,null,8,6.706365000104883E-2,0,0,0,0,0,null,8,1.3807440595233072E-2,0,0,0,0,0]
[null,"Years",null,"Enter 5 yearly cumulative carbon sequested values from Woodlands Carbon Code Calculator (tonnes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,6.1259367031567612E-2,0,0,0,0,0,null,9,5.4021918618561503E-2,0,0,0,0,0,null,9,8.3463778152017706E-2,0,0,0,0,0,null,9,1.720790642284235E-2,0,0,0,0,0]
[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,11,10,7.0889507559718734E-2,0,0,0,0,0,null,10,6.5576188259267004E-2,0,0,0,0,0,null,10,0.10172924269358445,0,0,0,0,0,null,10,2.1000140027274454E-2,0,0,0,0,0]
[null,"0-5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,11,8.0997246617031435E-2,0,0,0,0,0,null,11,7.8269576923004611E-2,0,0,0,0,0,null,11,0.12187369525748203,0,0,0,0,0,null,11,2.518750602780449E-2,0,0,0,0,0]
[null,"6-10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,12,9.1563487633800192E-2,0,0,0,0,0,null,12,9.2105423883811502E-2,0,0,0,0,0,null,12,0.14390968306912896,0,0,0,0,0,null,12,2.977310058641847E-2,0,0,0,0,0]
[null,"11-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,13,0.10257134324709528,0,0,0,0,0,null,13,0.10708680903678557,0,0,0,0,0,null,13,0.1678488203288904,0,0,0,0,0,null,13,3.4759792803001656E-2,0,0,0,0,0]
[null,"16-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14,0.11400573657600514,0,0,0,0,0,null,14,0.12321659089663498,0,0,0,0,0,null,14,0.19370192213665935,0,0,0,0,0,null,14,4.015025709964478E-2,0,0,0,0,0]
[null,"21-25",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,16,15,0.12585309681897272,0,0,0,0,0,null,15,0.14049743677131835,0,0,0,0,0,null,15,0.22147911119483216,0,0,0,0,0,null,15,4.5946999049173022E-2,0,0,0,0,0]
[null,"26-30",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,0.13810112223921384,0,0,0,0,0,null,16,0.15893184712762304,0,0,0,0,0,null,16,0.25118990424014676,0,0,0,0,0,null,16,5.2152376316880404E-2,0,0,0,0,0]
[null,"31-35",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,17,0.15073859245794285,0,0,0,0,0,null,17,0.17852217555377456,0,0,0,0,0,null,17,0.28284328306195955,0,0,0,0,0,null,17,5.8768615883033205E-2,0,0,0,0,0]
[null,"36-40",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,null,null,null,null,null,null,null,null,null,null,19,18,0.16375521757925915,0,0,0,0,0,null,18,0.19927064532267899,0,0,0,0,0,null,18,0.31644775358674837,0,0,0,0,0,null,18,6.5797828383301518E-2,0,0,0,0,0]
[null,"41-45",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,"Traded Carbon",{"$f":"F76","v":"Size of flood plain restoration (ha)"},null,null,null,null,null,null,null,20,19,0.17714151532900746,0,0,0,0,0,null,19,0.22117936328833315,0,0,0,0,0,null,19,0.35201139557573341,0,0,0,0,0,null,19,7.3242020180361411E-2,0,0,0,0,0]
[null,"46-50",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,"seqYearsCarbon",null,null,null,null,null,null,null,null,21,20,0.19088870984333636,0,0,0,0,0,null,20,0.24425033166034277,0,0,0,0,0,null,20,0.38954190483516832,0,0,0,0,0,null,20,8.1103103624408049E-2,0,0,0,0,0]
[null,"51-55",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,22,21,0.20498864742733491,0,0,0,0,0,null,21,0.26848545806881174,0,0,0,0,0,null,21,0.42904662937985499,0,0,0,0,0,null,21,8.9382905849972369E-2,0,0,0,0,0]
[null,"56-60",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,23,22,0.21943372578543094,0,0,0,0,0,null,22,0.29388656423620557,0,0,0,0,0,null,22,0.47053260065870978,0,0,0,0,0,null,22,9.8083176376628903E-2,0,0,0,0,0]
[null,"61-65",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,24,23,0.23421683406922272,0,0,0,0,0,null,23,0.32045539350261532,0,0,0,0,0,null,23,0.51400656070732664,0,0,0,0,0,null,23,0.10720559372246488,0,0,0,0,0]
[null,"66-70",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,25,24,0.24933130170163986,0,0,0,0,0,null,24,0.34819361739857208,0,0,0,0,0,null,24,0.5594749859103948,0,0,0,0,0,null,24,0.11675177119531641,0,0,0,0,0]
[null,"71-75",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,26,25,0.26477085438871789,0,0,0,0,0,null,25,0.37710284142007283,0,0,0,0,0,null,25,0.60694410791899955,0,0,0,0,0,null,25,0.12672326199355294,0,0,0,0,0]
[null,"75-80",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,27,26,0.28052957606862622,0,0,0,0,0,null,26,0.40718461013024354,0,0,0,0,0,null,26,0.65641993216215822,0,0,0,0,0,null,26,0.13712156372270098,0,0,0,0,0]
[null,"81-85",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,28,27,0.2966018758038948,0,0,0,0,0,null,27,0.4384404116887004,0,0,0,0,0,null,27,0.70790825431001581,0,0,0,0,0,null,27,0.14794812241442387,0,0,0,0,0]
[null,"85-90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,29,28,0.31298245881915177,0,0,0,0,0,null,28,0.47087168189133921,0,0,0,0,0,null,28,0.76141467498187099,0,0,0,0,0,null,28,0.15920433611886423,0,0,0,0,0]
[null,"91-95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,30,29,0.32966630103876904,0,0,0,0,0,null,29,0.50447980778884993,0,0,0,0,0,null,29,0.81694461294140708,0,0,0,0,0,null,29,0.17089155812907725,0,0,0,0,0]
[null,"95-100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,31,30,0.34664862659775031,0,0,0,0,0,null,30,0.53926613094071629,0,0,0,0,0,null,30,0.87450331698091521,0,0,0,0,0,null,30,0.1830110998864759,0,0,0,0,0]
[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,"Western oregong and washington tree guide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".","<<< amended to be 0.00067 rather than 0.0007",null,32,31,0.36392488789302851,0,0,0,0,0,null,31,0.57523195035220198,0,0,0,0,0,null,31,0.93409587666360927,0,0,0,0,0,null,31,0.19556423360830422,0,0,0,0,0]
[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,"Values in pounds lbs",null,null,null,null,"value in kgs and 1000 trees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,32,{"$f":"IF($AZ125<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(VLOOKUP(BB$90,seqEqns,2,0)*$AZ125^VLOOKUP(BB$90,seqEqns,3,0)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":0.38149074781705761},0,0,0,{"$f":"IFERROR(VLOOKUP(BA125,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BA125)*(cNonTrade))","v":0},null,32,{"$f":"IF($AZ125<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(VLOOKUP(BJ$90,seqEqns,2,0)*$AZ125^VLOOKUP(BJ$90,seqEqns,3,0)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":0.61237852513431001},0,0,0,{"$f":"IFERROR(VLOOKUP(BI125,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BI125)*(cNonTrade))","v":0},null,32,{"$f":"IF($AZ125<=VLOOKUP(BR$90,seqYearsCarbon,2,0),(VLOOKUP(BR$90,seqEqns,2,0)*$AZ125^VLOOKUP(BR$90,seqEqns,3,0)),(VLOOKUP(BR$90,seqYearsCarbon,4,0)*VLOOKUP(BR$90,seqTrees,2,0)/100))","v":0.99572723206664249},0,0,0,{"$f":"IFERROR(VLOOKUP(BQ125,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BQ125)*(cNonTrade))","v":0},null,32,{"$f":"IF($AZ125<=VLOOKUP(BZ$90,seqYearsCarbon,2,0),(VLOOKUP(BZ$90,seqEqns,2,0)*$AZ125^VLOOKUP(BZ$90,seqEqns,3,0)),(VLOOKUP(BZ$90,seqYearsCarbon,4,0)*VLOOKUP(BZ$90,seqTrees,2,0)/100))","v":0.20855219467174163},0,0,0,{"$f":"IFERROR(VLOOKUP(BY125,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BY125)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years","Small","Medium","large",null,"Small","Medium","large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"BA$93+$AZ126-1","v":33},0.39934206387546567,0,0,0,0,0,null,{"$f":"BI$93+$AZ126-1","v":33},0.65070707692059504,0,0,0,0,0,null,{"$f":"BQ$93+$AZ126-1","v":33},1.05940218264576,0,0,0,0,0,null,{"$f":"BY$93+$AZ126-1","v":33},0.22197618378400194,0,0,0,0,0]
[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,5,0,0,6,null,{"$f":"100*AE127*0.454","v":0},{"$f":"100*AF127*0.454","v":0},{"$f":"100*AG127*0.454","v":272.40000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,34,0.41747487393895744,0,0,0,0,0,null,34,0.69021879206965087,0,0,0,0,0,null,34,1.1251253953247053,0,0,0,0,0,null,34,0.23583736896346547,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2,11,58,null,{"$f":"100*AE128*0.454","v":90.8},499.40000000000003,2633.2000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,35,0.43588538341902627,0,0,0,0,0,null,35,0.73091482367797744,0,0,0,0,0,null,35,1.192901411897753,0,0,0,0,0,null,35,0.2501368873533224,0,0,0,0,0]
[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,15,8,31,143,null,363.2,1407.4,6492.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,36,0.45456995368926834,0,0,0,0,0,null,36,0.77279629342441614,0,0,0,0,0,null,36,1.2627346558214207,0,0,0,0,0,null,36,0.26487584688621119,0,0,0,0,0]
[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,20,15,54,236,null,681,2451.6,10714.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,37,0.4735250916006567,0,0,0,0,0,null,37,0.8158642932645086,0,0,0,0,0,null,37,1.3346294384611959,0,0,0,0,0,null,37,0.28005532781585823,0,0,0,0,0]
[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,25,20,76,321,null,908,3450.4,14573.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,38,0.49274743996112663,0,0,0,0,0,null,38,0.86011988699065955,0,0,0,0,0,null,38,1.4085899648503766,0,0,0,0,0,null,38,0.2956763841296145,0,0,0,0,0]
[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,30,24,93,390,null,1089.6000000000001,4222.2,17706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,39,{"$f":"IF($AZ132<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(VLOOKUP(BB$90,seqEqns,2,0)*$AZ132^VLOOKUP(BB$90,seqEqns,3,0)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":0.5122337688681472},0,0,0,0,0,null,39,0.90556411167195949,0,0,0,0,0,null,39,1.4846203390108581,0,0,0,0,0,null,39,0.31174004485400958,0,0,0,0,0]
[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,35,27,106,439,null,1225.8,4812.4000000000005,19930.600000000002,null,null,null,null,null,null,null,null,"  =IFERROR((((1.846*(D66*E66*F66)^1.061)/((G66^0.0424)*(H66^0.0217)*(C66^0.0854)))*I66),\"0\")",null,null,null,null,null,41,40,0.53198096779828064,0,0,0,0,0,null,40,0.95219797898575065,0,0,0,0,0,null,40,1.5627245688794564,0,0,0,0,0,null,40,0.32824731526393991,0,0,0,0,0]
[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,40,27,113,466,null,1225.8,5130.2,21156.400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,41,0.55198603837063798,0,0,0,0,0,null,41,1.0000224764515664,0,0,0,0,0,null,41,1.6429065708780461,0,0,0,0,0,null,41,0.34519917800480843,0,0,0,0,0]
[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,43,42,0.57224608771203367,0,0,0,0,0,null,42,1.0490385685767847,0,0,0,0,0,null,42,1.7251701741612451,0,0,0,0,0,null,42,0.36259659413583717,0,0,0,0,0]
[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,44,43,0.59275832236088577,0,0,0,0,0,null,43,1.0992471979222258,0,0,0,0,0,null,43,1.809519124571479,0,0,0,0,0,null,43,0.38044050410181596,0,0,0,0,0]
[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,"Pper coefficient",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,44,0.613520042654776,0,0,0,0,0,null,44,1.150649286095033,0,0,0,0,0,null,44,1.8959570883278354,0,0,0,0,0,null,44,0.39873182863973294,0,0,0,0,0]
[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,"x coefficen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,45,0.6345286375533491,0,0,0,0,0,null,45,1.2032457346752914,0,0,0,0,0,null,45,1.9844876554722288,0,0,0,0,0,null,45,0.41747146962601867,0,0,0,0,0]
[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,47,46,0.65578157985398133,0,0,0,0,0,null,46,1.2570374260821919,0,0,0,0,0,null,46,2.0751143430938392,0,0,0,0,0,null,46,0.43666031086951412,0,0,0,0,0]
[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,"Number trees","no. of trees",null,null,null,null,"traded carbon for the righ year. ",null,null,null,"Monetised carbon value per year",null,null,null,null,null,null,null,null,null,null,null,48,47,0.67727642176264802,0,0,0,0,0,null,47,1.3120252243848964,0,0,0,0,0,null,47,2.1678405983505704,0,0,0,0,0,null,47,0.45629921885473879,0,0,0,0,0]
[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,"Small","med","large ","conifer",null,"small","med lar","conf",null,"small","med","lar","con",null,null,null,null,null,null,null,null,49,48,0.69901079078673067,0,0,0,0,0,null,48,1.3682099760627076,0,0,0,0,0,null,48,2.2626698013042561,0,0,0,0,0,null,48,0.47638904343954835,0,0,0,0,0]
[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,1,"polynomial ",null,null,null,null,{"$f":"2020","v":2020},2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,49,0.72098238592022657,0,0,0,0,0,null,49,1.4255925107187262,0,0,0,0,0,null,49,2.3596052675848251,0,0,0,0,0,null,49,0.49693061851087561,0,0,0,0,0]
[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,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,50,0.74318897409507745,0,0,0,0,0,null,50,1.4841736417506957,0,0,0,0,0,null,50,2.4586502508968358,0,0,0,0,0,null,50,0.51792476260186149,0,0,0,0,0]
[">>HIDE_BELOW",null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,51,0.76562838687517687,0,0,0,0,0,null,51,1.5439541669824168,0,0,0,0,0,null,51,2.5598079453808054,0,0,0,0,0,null,51,0.53937227947337729,0,0,0,0,0]
[null,"Evidence notes",null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,52,0.7882985173720769,0,0,0,0,0,null,52,1.6049348692587659,0,0,0,0,0,null,52,2.6630814878402957,0,0,0,0,0,null,52,0.56127395866263241,0,0,0,0,0]
[null,null,"Whitford et al paper uses a simple methodology of % of tree cover of x ha. This is based on work from Noavke and Flemming. Look back at the novak work to come up with appropriate values. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yearly value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,53,0.81119731736361267,0,0,0,0,0,null,53,1.6671165170070676,0,0,0,0,0,null,53,2.7684739598448656,0,0,0,0,0,null,53,0.58363057600134816,0,0,0,0,0]
[null,null,"GINW does not calculate Carbon sequested for non woodland landscpaes (i.e. urban areas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,54,0.83432279459855363,0,0,0,0,0,null,54,1.73049986476733,0,0,0,0,0,null,54,2.8759883897179446,0,0,0,0,0,null,54,0.60644289410569441,0,0,0,0,0]
[null,null,"CNT uses values from Michigan state university (Getter et al 2009) (pg40) for green roofs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,55,0.85767301027210141,0,0,0,0,0,null,55,1.7950856536935764,0,0,0,0,0,null,55,2.9856277544179979,0,0,0,0,0,null,55,0.62971166284003832,0,0,0,0,0]
[null,null,"CNT uses values from the tree guides to estimate the carbon impact of trees (pg40) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,56,0.88124607665851928,0,0,0,0,0,null,56,1.8608746120283983,0,0,0,0,0,null,56,3.0973949813204631,0,0,0,0,0,null,56,0.65343761975634462,0,0,0,0,0]
[null,null,"CNT highlights further research required from other SuDS such as swales etc before placing a carbon value on them",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,2065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,57,0.90504015488852907,0,0,0,0,0,null,57,1.9278674555525492,0,0,0,0,0,null,57,3.2112929499074285,0,0,0,0,0,null,57,0.67762149051092158,0,0,0,0,0]
[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,59,58,0.92905345286025154,0,0,0,0,0,null,58,1.9960648880113503,0,0,0,0,0,null,58,3.3273244933712522,0,0,0,0,0,null,58,0.70226398926004319,0,0,0,0,0]
[null,null,"waiting for I tool installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,59,0.95328422327353501,0,0,0,0,0,null,59,2.0654676015194382,0,0,0,0,0,null,59,3.4454924001380127,0,0,0,0,0,null,59,0.72736581903586628,0,0,0,0,0]
[null,null,"waiting for feedback from Neil McL colleague",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,60,0,0,0,0,0,0,null,60,0,0,0,0,0,0,null,60,0,0,0,0,0,0,null,60,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"large",null,"conifer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,61,0,0,0,0,0,0,null,61,0,0,0,0,0,0,null,61,0,0,0,0,0,0,null,61,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"medium",null,"decidous",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,40,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,62,0,0,0,0,0,0,null,62,0,0,0,0,0,0,null,62,0,0,0,0,0,0,null,62,0,0,0,0,0,0]
[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,64,63,0,0,0,0,0,0,null,63,0,0,0,0,0,0,null,63,0,0,0,0,0,0,null,63,0,0,0,0,0,0]
[null,"SMUD tool",null,"https://usage.smud.org/treebenefit/default.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,64,{"$f":"IF($AZ157<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(VLOOKUP(BB$90,seqEqns,2,0)*$AZ157^VLOOKUP(BB$90,seqEqns,3,0)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BA157,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BA157)*(cNonTrade))","v":0},null,64,{"$f":"IF($AZ157<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(VLOOKUP(BJ$90,seqEqns,2,0)*$AZ157^VLOOKUP(BJ$90,seqEqns,3,0)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BI157,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BI157)*(cNonTrade))","v":0},null,64,{"$f":"IF($AZ157<=VLOOKUP(BR$90,seqYearsCarbon,2,0),(VLOOKUP(BR$90,seqEqns,2,0)*$AZ157^VLOOKUP(BR$90,seqEqns,3,0)),(VLOOKUP(BR$90,seqYearsCarbon,4,0)*VLOOKUP(BR$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BQ157,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BQ157)*(cNonTrade))","v":0},null,64,{"$f":"IF($AZ157<=VLOOKUP(BZ$90,seqYearsCarbon,2,0),(VLOOKUP(BZ$90,seqEqns,2,0)*$AZ157^VLOOKUP(BZ$90,seqEqns,3,0)),(VLOOKUP(BZ$90,seqYearsCarbon,4,0)*VLOOKUP(BZ$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BY157,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BY157)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"BA$93+$AZ158-1","v":65},0,0,{"$f":"BC158*BF158*BG158","v":0},0,0,0,null,{"$f":"BI$93+$AZ158-1","v":65},0,0,0,0,0,0,null,{"$f":"BQ$93+$AZ158-1","v":65},0,0,0,0,0,0,null,{"$f":"BY$93+$AZ158-1","v":65},0,0,0,0,0,0]
[null,"Approach taken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,66,0,{"$f":"IF(BB159=0,0,(BB159-BB158)*$AR$85)","v":0},0,{"$f":"BD159+BE158","v":0},0,0,null,66,0,{"$f":"IF(BJ159=0,0,(BJ159-BJ158)*$AR$86)","v":0},{"$f":"BK159*BN159*BO159","v":0},{"$f":"BL159+BM158","v":0},0,0,null,66,0,{"$f":"IF(BR159=0,0,(BR159-BR158)*$AR$87)","v":0},{"$f":"BS159*BV159*BW159","v":0},{"$f":"BT159+BU158","v":0},0,0,null,66,0,{"$f":"IF(BZ159=0,0,(BZ159-BZ158)*$AR$88)","v":0},{"$f":"CA159*CD159*CE159","v":0},{"$f":"CB159+CC158","v":0},0,0]
[null,"Values developed from the SMUD tool for small, medium and large decidious and large broadleaf evergreen and conifers. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,67,0,0,0,0,0,0,null,67,0,0,0,0,0,0,null,67,0,0,0,0,0,0,null,67,0,0,0,0,0,0]
[null,"1,2,5,10,20,30,(40), (50) used to give values and create equations. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,68,0,0,0,0,0,0,null,68,0,0,0,0,0,0,null,68,0,0,0,0,0,0,null,68,0,0,0,0,0,0]
[null,"Values cease for small trees at 30 years therefore constant value used thereafter - conservative would be to not include any further values after 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,69,0,0,0,0,0,0,null,69,0,0,0,0,0,0,null,69,0,0,0,0,0,0,null,69,0,0,0,0,0,0]
[null,"Values cease at 40 for medium and conifer trees - conservative approach again would be to stop at 40 years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,70,0,0,0,0,0,0,null,70,0,0,0,0,0,0,null,70,0,0,0,0,0,0,null,70,0,0,0,0,0,0]
[null,"Values for large trees deciduous and broadlead stop at 50 - conservative approach could be adopted again. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,71,0,0,0,0,0,0,null,71,0,0,0,0,0,0,null,71,0,0,0,0,0,0,null,71,0,0,0,0,0,0]
[null,"The Tree Benefit Estimator, developed by Sacramento Municipal Utility District (SMUD), was based on the experience of the SMUD's Shade Tree program. In developing this simplified and easy-to-use method for estimating the tree planting benefits, broad assumptions have been made regarding trees' impact on direct shading benefits, impacts of indirect or evapotranspiration effect, heating penalty in winter months, tree growth rates and tree survival rates. As a result, this method may yield less precise results than a more tailored approach. Staff from the Center for Urban Forest Research, Pacific Southwest Research Station, USDA Forest Service, University of California, Davis, have reviewed the Tree Benefits Estimator.\n\nTHis is a simplified method adopted for this tool, and if these values are significant, then a more detailed study is appropriate. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,72,0,0,0,0,0,0,null,72,0,0,0,0,0,0,null,72,0,0,0,0,0,0,null,72,0,0,0,0,0,0]
[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,74,73,0,0,0,0,0,0,null,73,0,0,0,0,0,0,null,73,0,0,0,0,0,0,null,73,0,0,0,0,0,0]
[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,75,74,0,0,0,0,0,0,null,74,0,0,0,0,0,0,null,74,0,0,0,0,0,0,null,74,0,0,0,0,0,0]
[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,76,75,0,0,0,0,0,0,null,75,0,0,0,0,0,0,null,75,0,0,0,0,0,0,null,75,0,0,0,0,0,0]
[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,77,76,0,0,0,0,0,0,null,76,0,0,0,0,0,0,null,76,0,0,0,0,0,0,null,76,0,0,0,0,0,0]
[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,78,77,0,0,0,0,0,0,null,77,0,0,0,0,0,0,null,77,0,0,0,0,0,0,null,77,0,0,0,0,0,0]
[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,79,78,0,0,0,0,0,0,null,78,0,0,0,0,0,0,null,78,0,0,0,0,0,0,null,78,0,0,0,0,0,0]
[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,80,79,0,0,0,0,0,0,null,79,0,0,0,0,0,0,null,79,0,0,0,0,0,0,null,79,0,0,0,0,0,0]
[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,81,80,0,0,0,0,0,0,null,80,0,0,0,0,0,0,null,80,0,0,0,0,0,0,null,80,0,0,0,0,0,0]
[null,"Link below outlines the carbon sequestration methodology. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,81,0,0,0,0,0,0,null,81,0,0,0,0,0,0,null,81,0,0,0,0,0,0,null,81,0,0,0,0,0,0]
[null,"https://usage.smud.org/treebenefit/SavingCarbon.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,82,0,0,0,0,0,0,null,82,0,0,0,0,0,0,null,82,0,0,0,0,0,0,null,82,0,0,0,0,0,0]
[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,84,83,0,0,0,0,0,0,null,83,0,0,0,0,0,0,null,83,0,0,0,0,0,0,null,83,0,0,0,0,0,0]
[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,85,84,0,0,0,0,0,0,null,84,0,0,0,0,0,0,null,84,0,0,0,0,0,0,null,84,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years",null,"5 yearly totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,85,0,0,0,0,0,0,null,85,0,0,0,0,0,0,null,85,0,0,0,0,0,0,null,85,0,0,0,0,0,0]
[null,null,null,"Years",null,"Tonnes value",null,null,null,"5 yearly totals amended ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,86,0,0,0,0,0,0,null,86,0,0,0,0,0,0,null,86,0,0,0,0,0,0,null,86,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"J$180/5","v":0},null,null,null,{"$f":"IF(T180>0,T180,\"0\")","v":"0"},null,null,null,null,null,null,null,"0-5",null,{"$f":"IF(D104=0,0,D104-D103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,87,0,0,0,0,0,0,null,87,0,0,0,0,0,0,null,87,0,0,0,0,0,0,null,87,0,0,0,0,0,0]
[null,null,null,2,null,{"$f":"J$180/5","v":0},null,null,null,{"$f":"IF(T181>0,T181,\"0\")","v":"0"},null,null,null,null,null,null,null,"6-10",null,{"$f":"IF(D105=0,0,D105-D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,88,0,0,0,0,0,0,null,88,0,0,0,0,0,0,null,88,0,0,0,0,0,0,null,88,0,0,0,0,0,0]
[null,null,null,3,null,{"$f":"J$180/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"11-15",null,{"$f":"IF(D106=0,0,D106-D105)","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,90,89,0,0,0,0,0,0,null,89,0,0,0,0,0,0,null,89,0,0,0,0,0,0,null,89,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"J$180/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"16-20",null,{"$f":"IF(D107=0,0,D107-D106)","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,91,90,0,0,0,0,0,0,null,90,0,0,0,0,0,0,null,90,0,0,0,0,0,0,null,90,0,0,0,0,0,0]
[null,null,null,5,null,{"$f":"J$180/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"21-25",null,{"$f":"IF(D108=0,0,D108-D107)","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,92,91,0,0,0,0,0,0,null,91,0,0,0,0,0,0,null,91,0,0,0,0,0,0,null,91,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"J$181/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"26-30",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,92,0,0,0,0,0,0,null,92,0,0,0,0,0,0,null,92,0,0,0,0,0,0,null,92,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"J$181/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"31-35",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,93,0,0,0,0,0,0,null,93,0,0,0,0,0,0,null,93,0,0,0,0,0,0,null,93,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"J$181/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"36-40",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,94,0,0,0,0,0,0,null,94,0,0,0,0,0,0,null,94,0,0,0,0,0,0,null,94,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"J$181/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"41-45",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,95,0,0,0,0,0,0,null,95,0,0,0,0,0,0,null,95,0,0,0,0,0,0,null,95,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"J$181/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"46-50",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,96,{"$f":"IF($AZ189<=VLOOKUP(BB$90,seqYearsCarbon,2,0),(VLOOKUP(BB$90,seqEqns,2,0)*$AZ189^VLOOKUP(BB$90,seqEqns,3,0)),(VLOOKUP(BB$90,seqYearsCarbon,4,0)*VLOOKUP(BB$90,seqTrees,2,0)/100))","v":0},0,0,0,0,0,null,96,{"$f":"IF($AZ189<=VLOOKUP(BJ$90,seqYearsCarbon,2,0),(VLOOKUP(BJ$90,seqEqns,2,0)*$AZ189^VLOOKUP(BJ$90,seqEqns,3,0)),(VLOOKUP(BJ$90,seqYearsCarbon,4,0)*VLOOKUP(BJ$90,seqTrees,2,0)/100))","v":0},0,0,0,0,0,null,96,{"$f":"IF($AZ189<=VLOOKUP(BR$90,seqYearsCarbon,2,0),(VLOOKUP(BR$90,seqEqns,2,0)*$AZ189^VLOOKUP(BR$90,seqEqns,3,0)),(VLOOKUP(BR$90,seqYearsCarbon,4,0)*VLOOKUP(BR$90,seqTrees,2,0)/100))","v":0},0,0,0,0,0,null,96,{"$f":"IF($AZ189<=VLOOKUP(BZ$90,seqYearsCarbon,2,0),(VLOOKUP(BZ$90,seqEqns,2,0)*$AZ189^VLOOKUP(BZ$90,seqEqns,3,0)),(VLOOKUP(BZ$90,seqYearsCarbon,4,0)*VLOOKUP(BZ$90,seqTrees,2,0)/100))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"J$182/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"51-55",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,{"$f":"BA$93+$AZ190-1","v":97},0,0,0,0,0,0,null,{"$f":"BI$93+$AZ190-1","v":97},0,0,0,0,0,0,null,{"$f":"BQ$93+$AZ190-1","v":97},0,0,0,0,0,0,null,{"$f":"BY$93+$AZ190-1","v":97},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"J$182/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"56-60",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,98,0,0,0,0,0,0,null,98,0,0,0,0,0,0,null,98,0,0,0,0,0,0,null,98,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"J$182/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"61-65",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,99,0,0,0,0,0,0,null,99,0,0,0,0,0,0,null,99,0,0,0,0,0,0,null,99,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"J$182/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"66-70",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,100,0,0,0,{"$f":"BD193+BE192","v":0},{"$f":"IFERROR(VLOOKUP(BA193,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BA193)*(cNonTrade))","v":0},null,100,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BI193,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BI193)*(cNonTrade))","v":0},null,100,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BQ193,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BQ193)*(cNonTrade))","v":0},null,100,0,0,0,0,{"$f":"IFERROR(VLOOKUP(BY193,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BY193)*(cNonTrade))","v":0}]
[null,null,null,15,null,{"$f":"J$182/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"71-75",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,101,0,0,0,0,0,0,null,101,0,0,0,0,0,0,null,101,0,0,0,0,0,0,null,101,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"J$183/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"75-80",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,102,0,0,0,0,0,0,null,102,0,0,0,0,0,0,null,102,0,0,0,0,0,0,null,102,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"J$183/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"81-85",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,103,0,0,0,0,0,0,null,103,0,0,0,0,0,0,null,103,0,0,0,0,0,0,null,103,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"J$183/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"85-90",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,104,0,0,0,0,0,0,null,104,0,0,0,0,0,0,null,104,0,0,0,0,0,0,null,104,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"J$183/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"91-95",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,105,0,0,0,0,0,0,null,105,0,0,0,0,0,0,null,105,0,0,0,0,0,0,null,105,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"J$183/5","v":0},null,null,null,"0",null,null,null,null,null,null,null,"95-100",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,106,0,0,0,0,0,0,null,106,0,0,0,0,0,0,null,106,0,0,0,0,0,0,null,106,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"J$184/5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,107,0,0,0,0,0,0,null,107,0,0,0,0,0,0,null,107,0,0,0,0,0,0,null,107,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"J$184/5","v":0}]
[null,null,null,23,null,{"$f":"J$184/5","v":0}]
[null,null,null,24,null,{"$f":"J$184/5","v":0}]
[null,null,null,25,null,{"$f":"J$184/5","v":0}]
[null,null,null,26,null,{"$f":"J$185/5","v":0}]
[null,null,null,27,null,{"$f":"J$185/5","v":0}]
[null,null,null,28,null,{"$f":"J$185/5","v":0}]
[null,null,null,29,null,{"$f":"J$185/5","v":0}]
[null,null,null,30,null,{"$f":"J$185/5","v":0}]
[null,null,null,31,null,{"$f":"J$186/5","v":0}]
[null,null,null,32,null,{"$f":"J$186/5","v":0}]
[null,null,null,33,null,{"$f":"J$186/5","v":0}]
[null,null,null,34,null,{"$f":"J$186/5","v":0}]
[null,null,null,35,null,{"$f":"J$186/5","v":0}]
[null,null,null,36,null,{"$f":"J$187/5","v":0}]
[null,null,null,37,null,{"$f":"J$187/5","v":0}]
[null,null,null,38,null,{"$f":"J$187/5","v":0}]
[null,null,null,39,null,{"$f":"J$187/5","v":0}]
[null,null,null,40,null,{"$f":"J$187/5","v":0}]
[null,null,null,41,null,{"$f":"J$188/5","v":0}]
[null,null,null,42,null,{"$f":"J$188/5","v":0}]
[null,null,null,43,null,{"$f":"J$188/5","v":0}]
[null,null,null,44,null,{"$f":"J$188/5","v":0}]
[null,null,null,45,null,{"$f":"J$188/5","v":0}]
[null,null,null,46,null,{"$f":"J$189/5","v":0}]
[null,null,null,47,null,{"$f":"J$189/5","v":0}]
[null,null,null,48,null,{"$f":"J$189/5","v":0}]
[null,null,null,49,null,{"$f":"J$189/5","v":0}]
[null,null,null,50,null,{"$f":"J$189/5","v":0}]
[null,null,null,51,null,{"$f":"J$190/5","v":0}]
[null,null,null,52,null,{"$f":"J$190/5","v":0}]
[null,null,null,53,null,{"$f":"J$190/5","v":0}]
[null,null,null,54,null,{"$f":"J$190/5","v":0}]
[null,null,null,55,null,{"$f":"J$190/5","v":0}]
[null,null,null,56,null,{"$f":"J$191/5","v":0}]
[null,null,null,57,null,{"$f":"J$191/5","v":0}]
[null,null,null,58,null,{"$f":"J$191/5","v":0}]
[null,null,null,59,null,{"$f":"J$191/5","v":0}]
[null,null,null,60,null,{"$f":"J$191/5","v":0}]
[null,null,null,61,null,{"$f":"J$192/5","v":0}]
[null,null,null,62,null,{"$f":"J$192/5","v":0}]
[null,null,null,63,null,{"$f":"J$192/5","v":0}]
[null,null,null,64,null,{"$f":"J$192/5","v":0}]
[null,null,null,65,null,{"$f":"J$192/5","v":0}]
[null,null,null,66,null,{"$f":"J$193/5","v":0}]
[null,null,null,67,null,{"$f":"J$193/5","v":0}]
[null,null,null,68,null,{"$f":"J$193/5","v":0}]
[null,null,null,69,null,{"$f":"J$193/5","v":0}]
[null,null,null,70,null,{"$f":"J$193/5","v":0}]
[null,null,null,71,null,{"$f":"J$194/5","v":0}]
[null,null,null,72,null,{"$f":"J$194/5","v":0}]
[null,null,null,73,null,{"$f":"J$194/5","v":0}]
[null,null,null,74,null,{"$f":"J$194/5","v":0}]
[null,null,null,75,null,{"$f":"J$194/5","v":0}]
[null,null,null,76,null,{"$f":"J$195/5","v":0}]
[null,null,null,77,null,{"$f":"J$195/5","v":0}]
[null,null,null,78,null,{"$f":"J$195/5","v":0}]
[null,null,null,79,null,{"$f":"J$195/5","v":0}]
[null,null,null,80,null,{"$f":"J$195/5","v":0}]
[null,null,null,81,null,{"$f":"J$196/5","v":0}]
[null,null,null,82,null,{"$f":"J$196/5","v":0}]
[null,null,null,83,null,{"$f":"J$196/5","v":0}]
[null,null,null,84,null,{"$f":"J$196/5","v":0}]
[null,null,null,85,null,{"$f":"J$196/5","v":0}]
[null,null,null,86,null,{"$f":"J$197/5","v":0}]
[null,null,null,87,null,{"$f":"J$197/5","v":0}]
[null,null,null,88,null,{"$f":"J$197/5","v":0}]
[null,null,null,89,null,{"$f":"J$197/5","v":0}]
[null,null,null,90,null,{"$f":"J$197/5","v":0}]
[null,null,null,91,null,{"$f":"J$198/5","v":0}]
[null,null,null,92,null,{"$f":"J$198/5","v":0}]
[null,null,null,93,null,{"$f":"J$198/5","v":0}]
[null,null,null,94,null,{"$f":"J$198/5","v":0}]
[null,null,null,95,null,{"$f":"J$198/5","v":0}]
[null,null,null,96,null,{"$f":"J$199/5","v":0}]
[null,null,null,97,null,{"$f":"J$199/5","v":0}]
[null,null,null,98,null,{"$f":"J$199/5","v":0}]
[null,null,null,99,null,{"$f":"J$199/5","v":0}]
[null,null,null,100,null,{"$f":"J$199/5","v":0}]

{"sheet":"Edu - Education","index":20,"n_rows":88,"n_cols":34,"rows_kept":88,"cut":false,"hidden":true,"merged":[[6,2,6,22],[7,2,7,22],[8,2,8,22],[9,2,9,22],[10,2,10,22],[39,9,39,11],[41,1,41,3],[41,13,41,15],[18,3,18,5],[36,3,36,20],[18,7,18,9],[27,5,27,7],[27,13,27,15],[37,3,37,20],[76,3,76,5],[66,3,70,3],[78,9,78,11],[80,9,80,11],[87,1,87,2],[87,3,87,5],[87,7,87,9],[87,11,87,13],[81,3,81,22],[87,17,87,18],[83,20,83,22],[85,3,85,5],[85,7,85,9],[85,11,85,13],[85,17,85,18],[74,7,74,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education",null,null,null,null,null,">>HIDE_ALONG",null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,{"$f":"IF('Screening Questions'!M16<=0,\"Summary from screening questions\",'Screening Questions'!M16)","v":"There may be small educational benefits, but these have not been assessed."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,"5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact the scheme will have to support education"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section Edu2"]
[]
[]
[null,null,null,"SECTION Edu1",null,null,null,"SECTION Edu2"]
[null,null,null,"You have undertaken an independent or more detailed assessment of the schemes contribution to education",null,null,null,"You require support to help calculate the scheme's contribution to education"]
[]
[]
[null,"SECTION Edu1 "]
[]
[null,null,"Notes"]
[null,null,"If you have calculated the educational benefits as a present value, enter it here. This should be the difference between the two options."]
[]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"H32*F32*D32","v":0}]
[]
[null,"SECTION Edu2 "]
[]
[null,null,null,"Notes:"]
[null,null,null,"Estimate for the value of educational trips to the scheme per year"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Estimated no. of students visiting per year",null,"Select appropriate monetary value (or enter used defined) £/student/trip",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!GT13","v":0},null,{"$f":"R44*L44*J44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!J94","v":16.617529414937124},{"$f":"ValuesLibrary!K94","v":21.016287201244008},{"$f":"ValuesLibrary!L94","v":25.4150449875509},{"$f":"ValuesLibrary!M94","v":"User not defined"}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GV13","v":0},null,{"$f":"R46*L46*J46","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R46-R44","v":0},null,{"$f":"T46-T44","v":0}]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(J46,J44),0)","v":0}]
[]
[]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS may have in contributing to education"]
[]
[]
[]
[]
[null,null,null,"Magnitude of the contribution to enhance education",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,"Population impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H81>0,J81*H81,\"-\")","v":"-"}]
[null,null,null,"Note:\nUse this section where evidence is available to support that SuDS create an impact.\n"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,"Scenario",null,null,null,"Lump sum or present value benefit from a local study",null,null,null,"Level of confidence of the quantity calculated (select from list)",null,null,null,"Level of confidence of the monetary value used",null,"Lump sum / present value after confidence applied",null,null,"Start",null,"End"]
[]
[null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"H88*L88*P88","v":0}]

{"sheet":"ED - Enabling development","index":21,"n_rows":95,"n_cols":33,"rows_kept":95,"cut":false,"hidden":true,"merged":[[92,10,92,12],[94,10,94,12],[90,4,90,6],[7,2,7,25],[8,2,8,25],[9,2,9,25],[10,2,10,25],[24,4,24,25],[30,1,30,2],[30,4,30,6],[30,8,30,10],[30,20,30,22],[28,4,28,6],[28,8,28,10],[18,4,18,6],[18,8,18,11],[45,1,45,2],[6,2,6,25],[80,4,84,4],[88,8,88,12],[28,20,28,22],[26,16,26,18],[37,4,37,25],[14,2,14,25],[13,2,13,25],[39,18,39,20],[39,14,39,16],[26,12,26,14],[43,1,43,2],[47,1,47,2],[49,1,49,2],[51,1,51,2]]}
[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,"Enabling development",null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANSWER","Y"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,{"$f":"IF('Screening Questions'!M18<=0,\"Summary from screening questions\",'Screening Questions'!M18)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Notes"]
[null,null,"It may be appropriate to calculate the avoided infrastructure costs of options that enable development."]
[null,null,"Complete ED1 if you know the present value of the benefit created, such as the avoided infrastructure cost (and this is not included as part as the cost of the option). Use ED2 where you need support to calculate the present value of the impact."]
[null,null,"Only complete one section."]
[]
[null,null,null,null,"Section ED1",null,null,null,"Section ED2"]
[null,null,null,null,"You have undertaken an independent or more detailed assessment of the schemes contribution to enabling development",null,null,null,"You require support to help calculate the scheme's contribution to education"]
[]
[]
[]
[null,"SECTION ED1"]
[]
[null,null,null,null,"Note:\nUse this section if you have already calculated the scheme's impact.\n\n"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,null,null,"Present value benefit or avoided cost of infrastructure as result of the scheme",null,null,null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Value after certainty / confidence applied"]
[]
[null,"Proposed option",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I31*M31*O31","v":0}]
[]
[]
[]
[]
[null,"SECTION ED2"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to estimate the scheme's impact, but you need support to calculate the present value.\nYou will need to know the size of the impact, the expected monetary value and when the benefit is expected to occur. If it is a single year impact in the future, enter the year in the \"Start Year Box\", and the year +1 in the \"End Year box\".\n5 different 'sites' can be included within the tool and valued. \nSpace has been provided to record the units of the calculation for the quantity and monetary values. If it is a monetary value only, enter a unit of 1 in the \"Quantity\" box."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Quantity value",null,"Enter the units as a record",null,"Monetary Value",null,"Enter the units as a record",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Site A",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GY13","v":0},null,{"$f":"W44*Q44*O44","v":0}]
[]
[null,"Site B",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HA13","v":0},null,{"$f":"W46*Q46*O46","v":0}]
[]
[null,"Site C",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HC13","v":0},null,{"$f":"W48*Q48*O48","v":0}]
[]
[null,"Site D",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HE13","v":0},null,{"$f":"W50*Q50*O50","v":0}]
[]
[null,"Site E",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HG13","v":0},null,{"$f":"W52*Q52*O52","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the scheme may have in enabling development that supports population growth"]
[null,null,"Quantification and valuation of impacts not expected in this category, unless clear evidence is available linking the scheme to enable development"]
[]
[]
[]
[null,null,null,null,"Magnitude of the likely capacity created for growth",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Potential size of area or number of people ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[null,null,null,null,"Record the estimated impact"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I95>0,K95*I95,\"-\")","v":"-"}]

{"sheet":"F - Flooding","index":22,"n_rows":120,"n_cols":32,"rows_kept":120,"cut":false,"hidden":false,"merged":[[59,16,59,18],[76,12,76,14],[93,16,93,18],[116,10,116,12],[91,4,91,18],[74,4,74,18],[101,16,101,18],[44,14,44,16],[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[10,2,10,18],[18,6,18,8],[18,14,18,16],[18,10,18,12],[41,4,41,18],[42,4,42,18],[25,4,25,18],[26,4,26,18],[28,14,28,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding",null,null,null,null,null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M20<=0,\"Summary from screening questions\",'Screening Questions'!M20)","v":"Schemes across the catchment to manage the risk predicted flooding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,"The flood risk assessment indicates that around 65 properties will benefit from reduced flood risk as a result of implementing the proposed solution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which section to capture the flooding impact"]
[null,null,"Section F1 should be completed on its own or complete one of F2 to F4 and F5."]
[]
[]
[null,null,null,null,"Section F1",null,"Section F2",null,null,null,"Section F3",null,null,null,"Section F4",null,null,null,"Section F5"]
[null,null,null,null,"This is if you have already completed a damages assessment of the flooding and calculated the present value",null,"This is if you are working with a water company and are considering willingness to pay approaches to assess the benefit",null,null,null,"This is if you have calculated the average annual damages for property and other areas, but have not calculated the present value",null,null,null,"This is if you are using the FCRM GiA calculator to estimate the impacts.",null,null,null,"Estimates wider impacts beyond property flooding"]
[]
[]
[]
[null,"SECTION F1"]
[]
[null,null,null,null,"Notes:"]
[null,null,null,null,"Have you undertaken an assessment of the reduced flooding your scheme will give you for the baseline and proposed scenario, and calculated the present value?"]
[null,null,null,null,"This assumes that a consistent discount rate has been applied to the calculation that the user defines within this tool, and that the start and end years have been used to calculate the present value."]
[]
[null,null,null,null,"Option description",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Present value damage before confidence applied",null,"Present value damage after confidence applied",null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,{"$f":"K31*G31*I31","v":0},null,"Start",null,"End"]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"K33*G33*I33","v":0}]
[]
[null,null,null,null,null,null,null,null,"Difference",null,{"$f":"K31-K33","v":0},null,{"$f":"M31-M33","v":0}]
[]
[]
[]
[null,"SECTION F2"]
[]
[null,null,null,null,"Notes:"]
[null,null,null,null,"For retrofit only schemes using Water Company Willingness to Pay information, please provide the present value of benefits to properties or areas with a lower risk of flooding from the proposed scenario"]
[null,null,null,null,"This assumes that a consistent discount rate has been applied to the calculation that the user defines within this tool, and that the start and end years have been used to calculate the present value."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Present value of benefit before confidence applied",null,"Present value benefit after confidence applied",null,"Start",null,"End",null,null,null,null,null,null,null,null,"Baseline scenario",{"$f":"'Project Data'!$D$22","v":"Existing "}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"K49*G49*I49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Proposed scenario",{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."}]
[]
[]
[]
[]
[]
[null,"SECTION F3"]
[]
[null,null,null,null,"Notes:"]
[null,null,null,null,"Complete this table if you have calculated the average annual damages assessment for the baseline and proposed scenarios for the scheme"]
[]
[null,null,null,null,"Option description",null,"Damage to property: AAD (£)",null,"Other damage costs: AAD (£)",null,"Other damage costs: description",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Evaluation time frame (year)",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,345152,null,0,null,"Insert summary",null,0.5,null,1,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!BD13","v":7491968.580471673},null,{"$f":"U62*O62*M62","v":3745984.2902358365}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,0,null,"Insert summary",null,null,null,null,null,2019,null,2059,null,{"$f":"'Present Value Calcs'!BF13","v":0},null,{"$f":"U64*O64*M64","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"U62-U64","v":7491968.580471673},null,{"$f":"W62-W64","v":3745984.2902358365}]
[]
[]
[]
[null,"SECTION F4"]
[]
[null,null,null,null,"Notes"]
[null,null,null,null,"Complete this table if you have already calculated the damages using Flood & Coastal Risk Management Grant in Aid (FCRM GiA) calculator."]
[null,null,null,null,"This presumes you know the number of properties, the type of properties and frequency of flooding through modelling, site investigation or engineering judgement. Enter the values below and select the certainty / confidence values."]
[]
[null,null,null,null,"Option description",null,"Qualified benefits discounted (present value)",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Evaluation time frame (year)",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,0,null,null,null,null,null,"Start",null,"End",null,{"$f":"G79","v":0},null,{"$f":"Q79*K79*I79","v":0}]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,0,null,null,null,null,null,null,null,null,null,{"$f":"G81","v":0},null,{"$f":"Q81*K81*I81","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"Q81-Q79","v":0},null,{"$f":"S81-S79","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Note: record the start finish years applied within the FCRM GiA calculator"]
[]
[]
[null,"SECTION F5"]
[]
[null,null,null,null,"Notes"]
[null,null,null,null,"Complete this table if you are estimating the reduction in time lost (travel disruption) per year or intangible benefits. "]
[null,null,null,null,"This presumes you know the number of properties, the type of properties and frequency of flooding through modelling, site investigation or engineering judgement. Enter the values below and select the certainty / confidence values."]
[]
[null,null,"Travel disruption benefits in terms of lost hours",null,null,null,null,null,null,null,null,null,null,null,null,null,"Evaluation time frame (year)"]
[]
[null,null,null,null,"Option description",null,"Estimate reduction in lost hours (per year) as a result of the scheme",null,"Select appropriate monetary value ",null,"Estimated financial impact per year",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Proposed Option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},20,null,null,null,null,{"$f":"G98*I98","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!BH13","v":0},null,{"$f":"U98*O98*M98","v":0}]
[]
[]
[]
[null,null,"Health benefits of reducing flood risk, e.g. reduced or avoided stress and anxiety",null,null,null,null,null,null,null,null,null,null,null,null,null,"Evaluation time frame (year)"]
[]
[null,null,null,null,"Option description",null,"Estimate number of properties with a reduction in flood risk",null,"Select appropriate monetary value ",null,"Estimated financial impact per year",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Proposed Option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"G106*I106","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!BJ13","v":0},null,{"$f":"U106*O106*M106","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,"Values from Library - Travel Disruption",null,null,null,"Values from Library - Intangible"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid value",{"$f":"ValuesLibrary!K98","v":14},null,null,"Mid value",{"$f":"ValuesLibrary!K99","v":303.6945238016587}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined",{"$f":"ValuesLibrary!M98","v":"User not defined"},null,null,"User defined",{"$f":"ValuesLibrary!M99","v":"User not defined"}]
[">>HIDE_BELOW"]
[]
[null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
[]
[null,null,null,null,null,null,null,null,null,null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used"]
[null,null,null,null,null,null,null,null,"F2,3,4",null,{"$f":"IFERROR(AVERAGE(I81,I79,M64,M62,G49),0)","v":0.5},null,{"$f":"IFERROR(AVERAGE(K81,K79,O64,O62,I49),0)","v":1}]

{"sheet":"H - Health","index":23,"n_rows":133,"n_cols":28,"rows_kept":133,"cut":false,"hidden":true,"merged":[[10,25,10,27],[39,3,39,18],[26,7,26,9],[26,15,26,17],[115,9,115,11],[117,1,117,3],[115,1,115,7],[117,13,117,15],[99,9,99,11],[101,1,101,3],[101,13,101,15],[6,23,9,23],[55,3,68,9],[55,13,68,18],[74,1,74,7],[95,1,95,19],[74,9,74,11],[76,1,76,3],[76,13,76,15],[6,2,6,19],[41,3,41,19],[7,2,7,19],[8,2,8,19],[9,2,9,19],[10,2,10,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M26<=0,\"Summary from screening questions\",'Screening Questions'!M26)","v":"Some positive benefits to physical and psychological of local residents arising from more attractive areas and better quality of local environment. However, high risk of double counting with amenity and recreation."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>","quality or potential improvement","H"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,"M"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,"L","LL","LM","M"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,"L","M","H"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>",null,null,"size of area/number of people"]
[]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help choose which one to use to assess the potential health benefits"]
[null,null,null,"Complete either section H1 or the relevant sections in H2a or H2b and H3."]
[]
[null,null,null,null,null,"SECTION H1",null,"SECTION H2a",null,"Section H2b",null,"Section H3"]
[null,null,null,null,null,"Enables you to enter your own present value calculations as a result of health impacts",null,"Enter the values for the impact the scheme has on increased walking and cycling here using the HEAT Tool.",null,"Estimate the impact of an increase in physical activity  on avoided costs, when you cannot use the HEAT tool",null,"Enter the values that contribute to emotional well being"]
[]
[]
[null,"SECTION H1"]
[]
[null,null,null,"Notes"]
[null,null,null,"If you have calculated the health benefits for the option as a present value, enter it here."]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years"]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J31*H31*F31","v":0}]
[]
[]
[]
[]
[null,"SECTION H2a"]
[]
[]
[null,null,null,"Notes"]
[null,null,null,"Estimating the health benefits of walking or cycling by estimating the value of reduced mortality that results from specified amounts of walking or cycling.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Examples of the sensitivity in the tool, for information only"]
[null,null,null,"Use the World Health Organisation HEAT tool to estimate the impact on physical health by increased walking and cycling at:",null,null,null,null,null,null,null,null,null,null,null,null,null," http://heatwalkingcycling.org/ ",null,null,null,null,null,"no. of people","10 people","10 people","10 people","10 people"]
[null,null,null,"Use the guidance (to be developed further) to help you estimate the increase in walking as a result of the scheme (based on the visual / aesthetic improvement, change or new addition)\nSum the number of people before and after accessing green space areas where more than measure is introduced in the catchment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take up",0.5,0.75,0.25,1]
[]
[null,null,null,"Walking",null,null,null,null,null,null,null,null,null,"Cycling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years","50 years","50 years","50 years"]
[null,null,null,"Proportion walking in the tool (% for confidence)",null,null,null,null,null,null,null,null,null,"Proportion cycling in the tool  (% for confidence)",null,null,null,null,null,null,null,null,null,"Present value",53000,80000,27000,107000]
[]
[null,null,null,"Discount period (years)",null,null,null,null,null,null,null,null,null,"Discount period (years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"walking per week","30 mins / week"]
[null,null,null,"Discount rate (%) applied to the benefit",null,null,null,{"$f":"'Project Data'!D34","v":3.5000000000000003E-2},null,null,null,null,null,"Discount rate (%) applied to the benefit",null,null,null,{"$f":"'Project Data'!D34","v":3.5000000000000003E-2},null,null,null,null,null,"no. of people","10 people"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"when start after","5 year"]
[null,null,null,"Present value benefit (after Confidence)",null,null,null,null,null,null,null,null,null,"Present value benefit (after Confidence)",null,null,null,null,null,null,null,null,null,"take up",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years"]
[null,null,null,"Please insert the summary of the results from the HEAT Tool Here",null,null,null,null,null,null,null,null,null,"Please insert the summary of the results from the HEAT Tool Here"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SECTION H2b - Physical activity avoided costs"]
[]
[null,"Use this if you know or wish to estimate the number of visits per year for physical activity",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Estimated number of visits by adults to green space per year",null,"Select appropriate monetary value description (or enter used defined) £/visit/yr",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!DN13","v":0},null,{"$f":"R79*L79*J79","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DP13","v":0},null,{"$f":"R81*L81*J81","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R81-R79","v":0},null,{"$f":"T81-T79","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SECTION H3 - Emotional well being "]
[]
[]
[null,"Notes:"]
[null,"Sum the number of people before and after accessing green space areas where more than measure is introduced in the catchment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Examples of the sensitivity in the tool, for information only"]
[]
[]
[]
[null,"View over green space from homes",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Estimated no. of adults having a direct view over green space from house",null,"Select appropriate monetary value description (or enter used defined) £/p/yr",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!DR13","v":0},null,{"$f":"R104*L104*J104","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DT13","v":0},null,{"$f":"R106*L106*J106","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R106-R104","v":0},null,{"$f":"T106-T104","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Use this if you know or wish to estimate the number of visits per year per person for emotional well being",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Estimated number of visits by adults to green space per year",null,"Select appropriate monetary value description (or enter used defined)",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!DV13","v":0},null,{"$f":"R120*L120*J120","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DX13","v":0},null,{"$f":"R122*L122*J122","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R122-R120","v":0},null,{"$f":"T122-T120","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"N - Noise","index":24,"n_rows":102,"n_cols":32,"rows_kept":102,"cut":false,"hidden":true,"merged":[[6,2,6,23],[7,2,7,23],[8,2,8,23],[9,2,9,23],[10,2,10,23],[20,5,20,7],[45,13,45,15],[45,17,45,19],[40,4,42,16],[29,7,29,9],[29,13,29,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise",null,">>HIDE_ALONG",null,null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M28<=0,\"Summary from screening questions\",'Screening Questions'!M28)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help estimate the benefit in the change in noise as a result of the scheme."]
[null,null,null,"Only complete one section."]
[]
[]
[]
[null,null,null,null,null,"SECTION N1",null,null,null,"SECTION N2"]
[null,null,null,null,null,"You have undertaken an independent or more detailed assessment of the impacts of the measures on noise",null,null,null,"You need support to estimate the value of reducing noise through the measures"]
[]
[]
[null,"SECTION N1 "]
[]
[null,"Notes",null,null,"Use this section if you already know the present value benefit."]
[]
[]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after confidence applied",null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J34*H34*F34","v":0}]
[]
[]
[]
[null,"SECTION N2"]
[]
[]
[null,"Notes",null,null,"Use this section to help you estimate the present value for:\n - Reduction in noise as a result of NFM or SuDS"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,"Option description",null,"Noise level before (max 81db - min 46db)",null,"Noise level after (max 80db - min 45db)",null,"Monetised value of the db reduction £",null,"Number of households",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Location A",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(SUM(OFFSET(dbValuesAnchor,MIN(MATCH(F50,rngNoiseFrom),MATCH(H50,rngNoiseTo)),0,MAX(MATCH(F50,rngNoiseFrom),MATCH(H50,rngNoiseTo))-MIN(MATCH(F50,rngNoiseFrom),MATCH(H50,rngNoiseTo))+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!HJ13,0)","v":0},null,{"$f":"V50*P50*N50","v":0}]
[]
[null,"Location B",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(SUM(OFFSET(dbValuesAnchor,MIN(MATCH(F52,rngNoiseFrom),MATCH(H52,rngNoiseTo)),0,MAX(MATCH(F52,rngNoiseFrom),MATCH(H52,rngNoiseTo))-MIN(MATCH(F52,rngNoiseFrom),MATCH(H52,rngNoiseTo))+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!HL13,0)","v":0},null,{"$f":"V52*P52*N52","v":0}]
[]
[null,"Location C",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(SUM(OFFSET(dbValuesAnchor,MIN(MATCH(F54,rngNoiseFrom),MATCH(H54,rngNoiseTo)),0,MAX(MATCH(F54,rngNoiseFrom),MATCH(H54,rngNoiseTo))-MIN(MATCH(F54,rngNoiseFrom),MATCH(H54,rngNoiseTo))+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Present Value Calcs'!HN13,0)","v":0},null,{"$f":"V54*P54*N54","v":0}]
[]
[null,"Location D",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(SUM(OFFSET(dbValuesAnchor,MIN(MATCH(F56,rngNoiseFrom),MATCH(H56,rngNoiseTo)),0,MAX(MATCH(F56,rngNoiseFrom),MATCH(H56,rngNoiseTo))-MIN(MATCH(F56,rngNoiseFrom),MATCH(H56,rngNoiseTo))+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HP13","v":0},null,{"$f":"V56*P56*N56","v":0}]
[]
[null,"Location E",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(SUM(OFFSET(dbValuesAnchor,MIN(MATCH(F58,rngNoiseFrom),MATCH(H58,rngNoiseTo)),0,MAX(MATCH(F58,rngNoiseFrom),MATCH(H58,rngNoiseTo))-MIN(MATCH(F58,rngNoiseFrom),MATCH(H58,rngNoiseTo))+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HR13","v":0},null,{"$f":"V58*P58*N58","v":0}]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[null,null,null,null,null,"Noise Level Before",null,"Noise Level After"]
[null,null,null,null,null,"FROM ",null,"TO",null,"1 db Value"]
[null,null,null,null,null,46,null,45,null,11.28]
[null,null,null,null,null,47,null,46,null,11.23]
[null,null,null,null,null,48,null,47,null,11.31]
[null,null,null,null,null,49,null,48,null,11.52]
[null,null,null,null,null,50,null,49,null,18.41]
[null,null,null,null,null,51,null,50,null,18.89]
[null,null,null,null,null,52,null,51,null,19.489999999999998]
[null,null,null,null,null,53,null,52,null,20.23]
[null,null,null,null,null,54,null,53,null,21.09]
[null,null,null,null,null,55,null,54,null,47.78]
[null,null,null,null,null,56,null,55,null,51.22]
[null,null,null,null,null,57,null,56,null,54.79]
[null,null,null,null,null,58,null,57,null,58.49]
[null,null,null,null,null,59,null,58,null,63.86]
[null,null,null,null,null,60,null,59,null,69.33]
[null,null,null,null,null,61,null,60,null,74.69]
[null,null,null,null,null,62,null,61,null,80.209999999999994]
[null,null,null,null,null,63,null,62,null,85.9]
[null,null,null,null,null,64,null,63,null,91.75]
[null,null,null,null,null,65,null,64,null,97.78]
[null,null,null,null,null,66,null,65,null,103.96]
[null,null,null,null,null,67,null,66,null,110.32]
[null,null,null,null,null,68,null,67,null,116.85]
[null,null,null,null,null,69,null,68,null,123.54]
[null,null,null,null,null,70,null,69,null,130.38999999999999]
[null,null,null,null,null,71,null,70,null,137.41999999999999]
[null,null,null,null,null,72,null,71,null,144.61000000000001]
[null,null,null,null,null,73,null,72,null,151.97]
[null,null,null,null,null,74,null,73,null,159.49]
[null,null,null,null,null,75,null,74,null,167.18]
[null,null,null,null,null,76,null,75,null,175.04]
[null,null,null,null,null,77,null,76,null,183.07]
[null,null,null,null,null,78,null,77,null,188.93]
[null,null,null,null,null,79,null,78,null,190.93]
[null,null,null,null,null,80,null,79,null,192.96]
[null,null,null,null,null,81,null,80,null,195.03]

{"sheet":"R - Recreation","index":25,"n_rows":127,"n_cols":29,"rows_kept":127,"cut":false,"hidden":false,"merged":[[6,2,6,19],[7,2,7,19],[8,2,8,19],[9,2,9,19],[10,2,10,19],[81,9,81,11],[83,1,83,3],[54,9,54,11],[56,13,56,15],[67,9,67,11],[69,13,69,15],[42,9,42,11],[44,13,44,15],[26,7,26,9],[18,7,18,9],[26,15,26,17],[28,11,28,12],[30,11,30,12],[36,3,38,17],[113,1,113,3],[113,13,113,15],[83,13,83,15],[96,9,96,11],[98,1,98,3],[98,13,98,15],[111,9,111,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M34<=0,\"Summary from screening questions\",'Screening Questions'!M34)","v":"Impacts on fish assumed to be a function of improvements in both water supply and water quality, which are only considered to be more likely for the SuDS options"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help assess the impact on recreation"]
[null,null,null,"Only complete one section unless you are accounting for other benefits not included in section R1."]
[]
[]
[null,null,null,null,null,"SECTION R1",null,"SECTION R2"]
[null,null,null,null,null,"Enables you to enter site specific values of recreational activities that are supported through the construction of the scheme.",null,"Use this section to supports you to calculate some common recreational activities the scheme may enhance"]
[]
[]
[null,"SECTION R1 - User calculated present value from recreation"]
[]
[null,null,null,"Notes"]
[null,null,null,"If you have calculated the recreational benefits for a specific site or catchment (as a present value), enter it here."]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J31*H31*F31","v":0}]
[]
[]
[]
[null,"SECTION R2 - Specific activities to support recreation assessment"]
[]
[null,null,null,"Notes:\nWhere you have identified and monetised other benefits, consider adding them to the Section R1."]
[]
[]
[]
[]
[]
[null,"General recreational visits grassland, greenbelt, urban fringe and urban green space",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,"Option description",null,"Estimated no. of general recreational visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied",null,null,null,"These are referenced below - and can be changed if needed.","ValuesLibrary","J","K","L","M"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!EP13","v":0},null,{"$f":"R47*L47*J47","v":0},null,null,null,"Greenbelt and urban fringe",117,{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y47)","v":2.0543261963383932},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y47)","v":4.1137626568467835},6.173199117355173,"User not defined"]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,10000,null,4.1137626568467835,null,0.5,null,0.5,null,2019,null,2059,null,{"$f":"'Present Value Calcs'!ER13","v":892945.15380509943},null,{"$f":"R49*L49*J49","v":223236.28845127486},null,null,null,"Grasslands",{"$f":"MATCH(X49,ValuesLibrary!C:C,0)","v":117},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y49)","v":2.0543261963383932},4.1137626568467835,6.173199117355173,"User not defined"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R49-R47","v":892945.15380509943},null,{"$f":"T49-T47","v":223236.28845127486}]
[]
[]
[]
[null,"General Recreational Visits to Freshwater and floodplains",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,"Option description",null,"Estimated no. of general recreational visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!ET13","v":0},null,{"$f":"R59*L59*J59","v":0},null,null,null,"Freshwater and floodplains",{"$f":"MATCH(X59,ValuesLibrary!C:C,0)","v":119},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y59)","v":2.0543261963383932},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y59)","v":6.173199117355173},30.876216115115856,"User not defined"]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EV13","v":0},null,{"$f":"R61*L61*J61","v":0},null,null,null,"Freshwater and floodplains",{"$f":"MATCH(X61,ValuesLibrary!C:C,0)","v":119},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y61)","v":2.0543261963383932},6.173199117355173,30.876216115115856,"User not defined"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R61-R59","v":0},null,{"$f":"T61-T59","v":0}]
[]
[]
[]
[]
[null,"General Recreational Visits to woodland",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,"Option description",null,"Estimated no. of general recreational visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!EX13","v":0},null,{"$f":"R72*L72*J72","v":0},null,null,null,"Woodland",{"$f":"MATCH(X72,ValuesLibrary!C:C,0)","v":120},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y72)","v":2.0543261963383932},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y72)","v":10.292072038371952},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AB$45&$Y72)","v":19.551870714404711},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AC$45&$Y72)","v":"User not defined"}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EZ13","v":0},null,{"$f":"R74*L74*J74","v":0},null,null,null,"Woodland",{"$f":"MATCH(X74,ValuesLibrary!C:C,0)","v":120},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y74)","v":2.0543261963383932},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y74)","v":10.292072038371952},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AB$45&$Y74)","v":19.551870714404711},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AC$45&$Y74)","v":"User not defined"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R74-R72","v":0},null,{"$f":"T74-T72","v":0}]
[]
[]
[]
[]
[]
[null,"General recreational visits to constructed wetlands",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Area of constructed wetlands (ha)",null,"Select appropriate monetary value description (or enter used defined) £/ha/yr",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!FB13","v":0},null,{"$f":"R86*L86*J86","v":0},null,null,null,"Wetlands",{"$f":"MATCH(X86,ValuesLibrary!C:C,0)","v":114},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y86)","v":159.84672352800459},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y86)","v":439.85408750119882},1017.5070745955051,"User not defined"]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!FD13","v":0},null,{"$f":"R88*L88*J88","v":0},null,null,null,"Wetlands",{"$f":"MATCH(X88,ValuesLibrary!C:C,0)","v":114},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y88)","v":159.84672352800459},439.85408750119882,1017.5070745955051,"User not defined"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R88-R86","v":0},null,{"$f":"T88-T86","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Coarse angling",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Estimated no. of coarse angling visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!FF13","v":0},null,{"$f":"R101*L101*J101","v":0},null,null,null,"Angling (coarse)",{"$f":"MATCH(X101,ValuesLibrary!C:C,0)","v":115},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y101)","v":"low not defined"},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y101)","v":4.8845218772615127},"high not defined","User not defined"]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,365,null,4.8845218772615127,null,0.75,null,1,null,2019,null,2059,null,{"$f":"'Present Value Calcs'!FH13","v":38699.065393798846},null,{"$f":"R103*L103*J103","v":29024.299045349137},null,null,null,"Angling (coarse)",{"$f":"MATCH(X103,ValuesLibrary!C:C,0)","v":115},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y103)","v":"low not defined"},4.8845218772615127,"high not defined","User not defined"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R103-R101","v":38699.065393798846},null,{"$f":"T103-T101","v":29024.299045349137}]
[]
[]
[]
[]
[]
[]
[null,"Game angling",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Estimated no. of game angling visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!FJ13","v":0},null,{"$f":"R116*L116*J116","v":0},null,null,null,"Angling (game)",{"$f":"MATCH(X116,ValuesLibrary!C:C,0)","v":116},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y116)","v":"low not defined"},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&AA$45&$Y116)","v":6.1437045708331786},"high not defined","User not defined"]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!FL13","v":0},null,{"$f":"R118*L118*J118","v":0},null,null,null,"Angling (game)",{"$f":"MATCH(X118,ValuesLibrary!C:C,0)","v":116},{"$f":"INDIRECT(\"'\"&$Y$45&\"'!\"&Z$45&$Y118)","v":"low not defined"},6.1437045708331786,"high not defined","User not defined"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,null,null,{"$f":"R118-R116","v":0},null,{"$f":"T118-T116","v":0}]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"TC - Traffic calming","index":26,"n_rows":57,"n_cols":31,"rows_kept":57,"cut":false,"hidden":true,"merged":[[24,4,24,23],[36,4,36,23],[6,2,6,23],[47,2,47,4],[7,2,7,23],[8,2,8,23],[9,2,9,23],[10,2,10,23],[38,12,38,14],[40,2,40,4],[26,14,26,16],[19,4,19,6],[19,8,19,10],[38,16,38,18],[45,12,45,14],[45,16,45,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming",null,">>HIDE_ALONG",null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,{"$f":"IF('Screening Questions'!M36<=0,\"Summary from screening questions\",'Screening Questions'!M36)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the scheme's impact on traffic calming"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section TC2."]
[]
[null,null,null,null,"SECTION TC1",null,null,null,"SECTION TC2"]
[null,null,null,null,"Use this where an evaluation has taken place on the benefits of measures (e.g. road build outs)",null,null,null,"Use this where support is needed to complete an assessment"]
[]
[]
[null,"SECTION TC1 "]
[]
[null,null,null,null,"Note:\nUse this section where an external assessment has taken place.\n"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO add into the results section"]
[]
[null,null,null,null,null,null,"Present value benefit from a local study",null,"Level of confidence of the quantity calculated (select from list)",null,"Level of confidence of the monetary value used",null,"Present value after confidence applied",null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G31*I31*K31","v":0}]
[]
[]
[]
[null,"SECTION TC2"]
[]
[null,null,null,null,"Note:\nUse this section where you require support to estimate the effect of the scheme on traffic calming.\nAs this is about a reduction, only the impact of the scheme needs to be entered. "]
[]
[null,null,"Reduction in accidents (A)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Option description",null,null,null,"Estimated no. of accidents occurring relative to the type of the accident",null,"Select appropriate monetary value description ",null,"Selected monetary value (£/accident prevented)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Reduction in selected number of accidents (1)",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I43,$AD$51:$AE$58,2,0),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HW13","v":0},null,{"$f":"U43*O43*M43","v":0}]
[]
[]
[null,null,"Reduction in accidents (B)",null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Option description",null,null,null,"Estimated no. of accidents occurring relative to the type of the accident",null,"Select appropriate monetary value description ",null,"Selected monetary value (£/accident prevented)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Reduction in selected number of accidents (2)",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I50,$AD$51:$AE$58,2,0),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HU13","v":0},null,{"$f":"U50*O50*M50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C124","v":"Fatal"},{"$f":"ValuesLibrary!K124","v":2015486.144540756}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C125","v":"Serious"},{"$f":"ValuesLibrary!K125","v":233180.33202408365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C126","v":"Slight"},{"$f":"ValuesLibrary!K126","v":24032.550338657205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C127","v":"All injury accidents"},{"$f":"ValuesLibrary!K127","v":69421.916696561719}]
[">>HIDE_BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C128","v":"Damage only"},{"$f":"ValuesLibrary!K128","v":2139.1565815603271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C129","v":"All accidents"},{"$f":"ValuesLibrary!K129","v":5736.7825572375141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ValuesLibrary!C130","v":"User defined "},{"$f":"ValuesLibrary!M130","v":"User defined"}]

{"sheet":"WQ - Water quality","index":27,"n_rows":66,"n_cols":32,"rows_kept":66,"cut":false,"hidden":false,"merged":[[51,18,51,20],[27,8,27,10],[51,22,51,24],[43,2,43,22],[19,6,19,8],[25,2,25,22],[34,8,34,10],[29,16,29,18],[6,2,6,28],[7,2,7,28],[8,2,8,28],[9,2,9,28],[10,2,10,28]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quality",null,null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M40=\"\",\"Summary from screening questions\",'Screening Questions'!M40)","v":"Improve the water quality by reducing the pollutant loads."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which one to capture the impact on water quality in receiving waters."]
[null,null,"Only complete one section."]
[]
[]
[null,null,null,null,"SECTION WQ1",null,"SECTION WQ2"]
[null,null,null,null,"You have already assessed the present value benefit of the impact on water quality, enter values in here. This may include catchment schemes that avoids other costs",null,"If you require some support to estimate the impact, based on the location of the change in water quality classification and distance improved, enter values here. "]
[]
[]
[null,"SECTION WQ1"]
[]
[null,null,"Notes:"]
[null,null,"If you have calculated the impact of the proposals on water quality enter the present values here. \nIf you have evaluated the impact change, such as the scale of the improvement, only enter proposed option values. \nWhere NFM schemes have been introduced to manage catchment impacts and improve water quality, avoided costs such as improvements to wastewater treatment works (such as to remove Phosphorous to tighter limits), can be included in here (do not include in treating wastewater)"]
[]
[null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Option description",null,"Present value before confidence applied",null,"Quantity",null,"Valuation (£)",null,"Present value after confidence applied",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,0,null,null,null,null,null,{"$f":"G32*I32*K32","v":0},null,null,null,"Start",null,"End"]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"G34*I34*K34","v":0}]
[null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,"Sum of benefits",null,{"$f":"G34-G32","v":0},null,{"$f":"IFERROR(AVERAGE(I22:I34),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(K22:K34),\"\")","v":""},null,{"$f":"M34-M32","v":0}]
[]
[]
[]
[]
[null,"SECTION WQ2"]
[]
[null,null,"Notes:"]
[null,null,"Use this section to estimate the impact of the proposals on the water quality of the receiving water. This can be length of watercourse or area of waterbody.\nRefer to the guidance to help you calculate the impact the scheme may have. "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"River improved",null,"Select the change in water quality classification (from - to)",null,"Select region",null,"Select the monetary value of change per km",null,"Monetary value selected (£)",null,"Length of the water course (km) or area of waterbody (km2)",null,"Number of NWEBS categories the improvement applies to",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Location A",null,null,null,"Moderate to Good",null,"Humber",null,"Central",null,{"$f":"SUMPRODUCT((rngWaterGrade=G56)*(rngWaterRegion=I56)*(rngWaterSubGrade=K56)*(rngWaterValues))","v":25254.597242453721},null,2.5,null,5,null,0.5,null,1,null,2019,null,2059,null,{"$f":"'Present Value Calcs'!FX13","v":1142049.0649344937},null,{"$f":"AA56*S56*U56","v":571024.53246724687}]
[]
[null,null,"Location B",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G58)*(rngWaterRegion=I58)*(rngWaterSubGrade=K58)*(rngWaterValues))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!FZ13","v":0},null,{"$f":"AA58*S58*U58","v":0}]
[]
[null,null,"Location C",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G60)*(rngWaterRegion=I60)*(rngWaterSubGrade=K60)*(rngWaterValues))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GB13","v":0},null,{"$f":"AA60*S60*U60","v":0}]
[]
[null,null,"Location D",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G62)*(rngWaterRegion=I62)*(rngWaterSubGrade=K62)*(rngWaterValues))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GD13","v":0},null,{"$f":"AA62*S62*U62","v":0}]
[]
[null,null,"Location E",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G64)*(rngWaterRegion=I64)*(rngWaterSubGrade=K64)*(rngWaterValues))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GF13","v":0},null,{"$f":"AA64*S64*U64","v":0}]
[]
[">>HIDE_BELOW"]

{"sheet":"AP1 - Pumping","index":28,"n_rows":111,"n_cols":58,"rows_kept":111,"cut":false,"hidden":true,"merged":[[30,8,30,10],[26,26,26,30],[40,27,40,29],[98,8,98,10],[100,8,100,10],[98,12,98,15],[40,6,40,12],[40,17,40,23],[100,12,100,15],[98,4,98,6],[30,12,30,13],[106,8,106,12],[106,17,106,19],[104,8,104,12],[104,17,104,19],[102,17,102,19],[23,4,23,30],[28,12,28,13],[28,8,28,10],[18,4,18,8],[18,17,18,25],[28,17,28,19],[18,10,18,15],[6,2,6,31],[7,2,7,31],[8,2,8,31],[9,2,9,31],[10,2,10,31],[104,21,104,23],[96,21,96,23],[96,27,98,27],[96,29,98,29],[26,12,26,15],[70,27,70,29],[70,6,70,12],[70,17,70,23],[68,4,68,29],[37,4,37,29],[30,17,30,19],[28,26,28,27],[30,29,30,30],[28,29,28,30],[30,26,30,27],[100,4,100,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater and stormwater",null,">>HIDE_ALONG",null,"COL_RESET","<<ROWHEIGHTKEY>>",null,null,null,null,null,"COL_SHOW",null,null,"ROW HEIGHTS",null,"Quantity","Units","Level of certainty of the quantity calculated","Level of confidence of the monetary value selected/used","Qualitative description","Indication of scale","Quantitative estimate"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANSWER",null,null,null,null,null,null,null,"Y"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESET PAGE"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M30<=0,\"Summary from screening questions\",'Screening Questions'!M30)","v":"Potentially positive but negligible impact on flows to works"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y"]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which section to capture the impact on pumping (including carbon)"]
[null,null,"Only complete one section."]
[null,null,"Further help (to be developed) is provided in the guidance "]
[]
[null,null,null,null,"Section AP1-P1",null,null,null,null,null,"Section AP1-P2",null,null,null,null,null,null,"Section AP1-P3"]
[null,null,null,null,"Use this section if you already assessed the impact on pumping stations",null,null,null,null,null,"Use this section if you need support to estimate the impact on pumping stations if you know information about the pumps and run times",null,null,null,null,null,null,"Use this section if you need support to estimate the impact on pumping stations if you only know information about the pumped flows and run times"]
[]
[]
[null,"SECTION AP1-P1"]
[]
[null,null,null,null,"Note:\nIf you have undertaken an assessment of the financial impact of the changing the flows to pumping stations enter the data here. If not, proceed to P2 or P3.\n\nFor solutions where the grey infrastructure was to build storage, and increase the flow entering the sewer network (e.g. in the case of where CSO storage is required) then the  increase should be recorded in the impact the grey infrastructure has on the network negatively.     Similar questions can be asked for the grey infrastructure approach."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation (for information only)"]
[]
[null,null,null,null,null,null,null,null,"Confirm the present value of the benefit",null,null,null,"Quantity",null,null,"Valuation (£)",null,"Present value after confidence applied",null,null,null,null,null,null,null,null,"Start",null,null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(I31,M31,P31)","v":0}]
[]
[]
[]
[null,"SECTION AP1-P2"]
[]
[null,null,null,null,"Notes:"]
[null,null,null,null,"Use this section if you know the pump run time and kw rating to determine energy use. Once complete go to the bottom of the page to complete final questions. If you don't know the KW rating, then proceed to the next section.\n\nFor solutions where the grey infrastructure was to build storage, and increase the flow entering the sewer network (e.g. in the case of where CSO storage is required) then the  increase should be recorded in the impact the grey infrastructure has on the network negatively.     Similar questions can be asked for the grey infrastructure approach."]
[]
[]
[null,null,null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,"Saving",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(strSchemeType=\"Retrofit\",\"lstScnPumpBase1a\",IF(strSchemeType=\"New Development\",\"lstScnPumpBase2a\",\"lstScnPumpBase\"))","v":"lstScnPumpBase"},{"$f":"IF(strSchemeType=\"Retrofit\",\"lstScnPumpBase1b\",IF(strSchemeType=\"New Development\",\"lstScnPumpBase2b\",\"lstScnPumpBase\"))","v":"lstScnPumpBase"},"."]
[]
[null,null,null,null,"Pump reference (text)",null,"run time hrs / yr",null,"kW rating",null,"KW/year",null,null,null,null,"Pump reference (text)",null,"run time hrs / yr",null,"kW rating",null,"KW/year",null,null,null,"KW/year",null,"Quantity",null,"Valuation (£)"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I45*G45","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T45*R45","v":0},null,null,null,{"$f":"IFERROR(K45-V45,\"\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I47*G47","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T47*R47","v":0},null,null,null,{"$f":"IFERROR(K47-V47,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ47=\"Y\",AI47<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I49*G49","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T49*R49","v":0},null,null,null,{"$f":"IFERROR(K49-V49,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ49=\"Y\",AI49<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I51*G51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T51*R51","v":0},null,null,null,{"$f":"IFERROR(K51-V51,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ51=\"Y\",AI51<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I53*G53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T53*R53","v":0},null,null,null,{"$f":"IFERROR(K53-V53,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ53=\"Y\",AI53<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I55*G55","v":0},null,null,null,null,{"$f":"IF(E55<>\"\",E55,\"\")","v":""},null,null,null,null,null,{"$f":"T55*R55","v":0},null,null,null,{"$f":"IFERROR(K55-V55,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ55=\"Y\",AI55<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I57*G57","v":0},null,null,null,null,{"$f":"IF(E57<>\"\",E57,\"\")","v":""},null,null,null,null,null,{"$f":"T57*R57","v":0},null,null,null,{"$f":"IFERROR(K57-V57,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ57=\"Y\",AI57<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I59*G59","v":0},null,null,null,null,{"$f":"IF(E59<>\"\",E59,\"\")","v":""},null,null,null,null,null,{"$f":"T59*R59","v":0},null,null,null,{"$f":"IFERROR(K59-V59,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ59=\"Y\",AI59<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I61*G61","v":0},null,null,null,null,{"$f":"IF(E61<>\"\",E61,\"\")","v":""},null,null,null,null,null,{"$f":"T61*R61","v":0},null,null,null,{"$f":"IFERROR(K61-V61,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ61=\"Y\",AI61<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I63*G63","v":0},null,null,null,null,{"$f":"IF(E63<>\"\",E63,\"\")","v":""},null,null,null,null,null,{"$f":"T63*R63","v":0},null,null,null,{"$f":"IFERROR(K63-V63,\"\")","v":0}]
[]
[]
[null,"SECTION AP1-P3"]
[]
[null,null,null,null,"Notes:"]
[null,null,null,null,"Use this section if you know the pump flows, run times and estimated head to determine energy use. Once complete go to the bottom of the page to complete final questions.\n\nFor solutions where the grey infrastructure was to build storage, and increase the flow entering the sewer network (e.g. in the case of where CSO storage is required) then the  increase should be recorded in the impact the grey infrastructure has on the network negatively.     Similar questions can be asked for the grey infrastructure approach."]
[]
[null,null,null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,"Saving",null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Pump reference",null,"run time hrs / yr",null,"flow rate l/s",null,"estimated head (m)",null,"KW/year",null,null,"Pump reference",null,"run time hrs / yr",null,"flow rate l/s",null,"estimated head (m)",null,"KW/year",null,"KW/year",null,"Quantity",null,"Valuation (£)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"pumpdrop1","v":"lstScnPumpBase"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G75*I75*K75/80","v":0},null,null,{"$f":"IF(E75<>\"\",E75,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R75*T75*V75/80","v":0},null,{"$f":"IFERROR(M75-X75,\"\")","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,"lstScnPumpBase"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G77*I77*K77/80","v":0},null,null,{"$f":"IF(E77<>\"\",E77,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R77*T77*V77/80","v":0},null,{"$f":"IFERROR(M77-X77,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AQ77=\"Y\",AI77<>\"Add Another..\"),\"Add Another..\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lstScnPumpBase1b"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G79*I79*K79/80","v":0},null,null,{"$f":"IF(E79<>\"\",E79,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R79*T79*V79/80","v":0},null,{"$f":"IFERROR(M79-X79,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM77:AM79)=ROW(),\"Add Another..\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lstScnPumpBase2b"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G81*I81*K81/80","v":0},null,null,{"$f":"IF(E81<>\"\",E81,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R81*T81*V81/80","v":0},null,{"$f":"IFERROR(M81-X81,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM79:AM81)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G83*I83*K83/80","v":0},null,null,{"$f":"IF(E83<>\"\",E83,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R83*T83*V83/80","v":0},null,{"$f":"IFERROR(M83-X83,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM81:AM83)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G85*I85*K85/80","v":0},null,null,{"$f":"IF(E85<>\"\",E85,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R85*T85*V85/80","v":0},null,{"$f":"IFERROR(M85-X85,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM83:AM85)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G87*I87*K87/80","v":0},null,null,{"$f":"IF(E87<>\"\",E87,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R87*T87*V87/80","v":0},null,{"$f":"IFERROR(M87-X87,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM85:AM87)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G89*I89*K89/80","v":0},null,null,{"$f":"IF(E89<>\"\",E89,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R89*T89*V89/80","v":0},null,{"$f":"IFERROR(M89-X89,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM87:AM89)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G91*I91*K91/80","v":0},null,null,{"$f":"IF(E91<>\"\",E91,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R91*T91*V91/80","v":0},null,{"$f":"IFERROR(M91-X91,\"\")","v":0},null,null,null,null,null,{"$f":"IF(MAX(AM89:AM91)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.05*G93*I93*K93/80","v":0},null,null,{"$f":"IF(E93<>\"\",E93,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"1.05*R93*T93*V93/80","v":0},null,{"$f":"IFERROR(M93-X93,\"\")","v":0}]
[]
[]
[null,null,null,null,"Summary of impact of pumping from P2 and P3"]
[null,null,null,null,"Please complete these",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,"Average quantity confidence",null,"Average monetary confidence"]
[]
[null,null,null,null,"Traded Carbon",null,null,null,"Energy Tariff Type",null,null,null,"Energy Rate",null,null,null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(AB75,AB77,AB79,AB81,AB83,AB85,AB87,AB89,AB91,AB93,AB45,AB47,AB49,AB51,AB53,AB55,AB57,AB59,AB61,AB63),0)","v":0},null,{"$f":"IFERROR(AVERAGE(AD75,AD77,AD79,AD81,AD83,AD85,AD87,AD89,AD91,AD93,AD45,AD47,AD49,AD51,AD53,AD55,AD57,AD59,AD61,AD63),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Confidence Applied",null,"After Confidence Applied"]
[]
[null,null,null,null,null,null,null,null,"Total Present\nValue for Energy",null,null,null,null,null,null,{"$f":"'Present Value Calcs'!I13","v":0},null,{"$f":"P105*AD101*AB101","v":0},null,null,null,"Annual Energy\nSaving KWh",null,null,null,{"$f":"IFERROR(SUM(Z75,Z77,Z79,Z81,Z83,Z85,Z87,Z89,Z91,Z93,Z45,Z47,Z49,Z51,Z53,Z55,Z57,Z59,Z61,Z63),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Total Present\nValue for Carbon",null,null,null,null,null,null,{"$f":"'Present Value Calcs'!K13","v":0},null,{"$f":"P107*AD101*AB101","v":0}]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"AP2 - Treating wastewater","index":29,"n_rows":87,"n_cols":43,"rows_kept":87,"cut":false,"hidden":false,"merged":[[68,35,68,36],[67,35,67,36],[67,38,67,39],[68,38,68,39],[67,41,67,42],[68,41,68,42],[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[45,16,45,18],[29,8,29,10],[53,8,53,10],[69,31,69,32],[10,2,10,18],[42,2,42,18],[19,6,19,8],[31,16,31,18],[57,6,57,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater",null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M38<=0,\"Summary from screening questions\",'Screening Questions'!M38)","v":"Conventional solution will increase flow to works. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which one to use to assess the potential reduction in treatment "]
[null,null,"Only complete one section."]
[null,null,"Its expected that a change in flows to the works will only occur for a retrofit or redevelopment scheme"]
[]
[null,null,null,null,"SECTION AP2-TW1",null,"SECTION AP2-TW2"]
[null,null,null,null,"You have already assessed the present value benefit of reducing flows to the works. Enter values in here.",null,"Use this section if you need to estimate the impact by understanding the change in flows to the works"]
[]
[]
[null,"SECTION AP2-TW1"]
[]
[null,null,"Notes:"]
[null,null,"Have you undertaken an assessment of the impact from a change in flows to the wastewater treatment works and calculated the present value?  "]
[null,null,"If Yes please enter the information below."]
[null,null,"If not, please go to section TW2 and estimate the impact on the works based on a change in volume."]
[]
[null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Option description",null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"G34*I34*K34","v":0},null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[null,"SECTION AP2-TW2"]
[]
[null,null,"Notes"]
[null,null,"Use this section to estimate the present value impact on the works by knowing the average change in flows only and type of works. Match your works to the closest type in the table below. \n"]
[]
[]
[null,null,null,null,"Option description",null,"Daily average flow (m3/d)",null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,225450,null,"Traded Carbon (Electricity)",null,"Non-Traded Carbon (Process Emissions)",null,"Energy Type",null,"Energy Rate",null,"Start",null,"End"]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,225189,null,"Central",null,"Central",null,"Commercial/ Public sector",null,"Central",null,2019,null,2059]
[]
[]
[]
[null,null,null,null,"Works  Category",null,"Size",null,"Application",null,null,null,"Typical PE range",null,"Gravity or pumped"]
[]
[null,null,null,null,6,null,"Large",null,{"$f":"IFERROR(VLOOKUP($E$56&$G$56,CHOOSE({1,2},$AD$71:$AD$80&$AE$71:$AE$80,$AF$71:$AF$80),2,0),\"Choice Error!\")","v":"URBAN"},null,"UWWTD",null,{"$f":"IFERROR(VLOOKUP($G$56&$I$56&$K$56,CHOOSE({1,2},$AE$71:$AE$80&$AF$71:$AF$80&$AG$71:$AG$80,$AH$71:$AH$80),2,0),\"Choice Error!\")","v":"> 150k"},null,"Pumped",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($E$56&$G$56&$I$56&$K$56&$M$56,CHOOSE({1,2},$AD$71:$AD$80&$AE$71:$AE$80&$AF$71:$AF$80&$AG$71:$AG$80&$AH$71:$AH$80,$AC$71:$AC$80),2,0),0)","v":2},{"$f":"IFERROR(MATCH(O56,$AJ$70:$AK$70,0),0)","v":2},null,null,null,"Large","URBAN","Sensitive receiving water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROW","COLUMN",null,null,null,"option doesn't exist for instance.. But is selectedable in the dropdowns"]
[null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Annual value \nOperating (£), \nEnergy (KwH), \nCarbon (Tonnes CO2e)",null,"Quantity",null,"Valuation (£)",null,"Present value before confidence applied",null,"Present value after confidence applied",null,null,null,null,null,null,null,null,null,null,null,null,null,"have cleaned up the equations to remove the 'helpeer' columns which worked ok but in the longer term will prove confusing and need more nmanagement, "]
[]
[null,null,"Operating",null,{"$f":"IF(OR(V56=0,W56=0),\"Choose WwTW Category and Type\",OFFSET($AI$70,$V$56,$W$56,1,1))","v":2736.4696944673497},null,0.75,null,1,null,{"$f":"'Present Value Calcs'!CL13","v":59398.598218646555},null,{"$f":"K62*G62*I62","v":44548.94866398492}]
[]
[null,null,"Energy",null,{"$f":"IF(OR(V56=0,W56=0),\"Choose WwTW Category and Type\",OFFSET($AL$70,$V$56,$W$56,1,1))","v":3838.679421096047},null,0.75,null,1,null,{"$f":"'Present Value Calcs'!CH13","v":11837.302740661575},null,{"$f":"K64*G64*I64","v":8877.9770554961815}]
[]
[null,null,"Carbon (electricity)",null,null,null,0.75,null,1,null,{"$f":"'Present Value Calcs'!CJ13","v":634.60367822074295},null,{"$f":"K66*G66*I66","v":475.95275866555721}]
[]
[null,null,"Carbon (process emissions)",null,{"$f":"IF(OR(V56=0,W56=0),\"Choose WwTW Category and Type\",OFFSET($AO$70,$V$56,$W$56,1,1))","v":1.9512894954148143},null,0.75,null,1,null,{"$f":"'Present Value Calcs'!CN13","v":5455.3113953554439},null,{"$f":"K68*G68*I68","v":4091.4835465165829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATING",null,null,"ENERGY",null,null,"CARBON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily Average Flow (m3/d)",null,null,null,null,"inconsistent naming",null,null,null,null,null,null,null,null,"Annual benefit estimate",null,null,"Annual benefit estimate",null,null,"Annual benefit estimate"]
[">>HIDE_BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115045,"(331301*J42)-130.37",null,"DataSource6URBAN","DataSource4RURAL","DataSource3RURAL",null,null,"Works OFWAT Category","Size","Application",null,"Typical PE range",null,"Gravity","Pumped",null,"Gravity","Pumped",null,"Gravity","Pumped"]
[null,null,null,null,null,null,"Traded Carbon",null,null,null,"Energy Tariff Type",null,null,null,"Energy Rate",null,null,null,null,null,null,115045,"=(368723*J43)-32.956",null,"Nutrient Removal","Sensitive receiving water","UWWTD",null,1,6,"Large","URBAN","Nutrient Removal","> 150k",null,{"$f":"($G$48/$V70)*IFERROR((1029045*(1-($G$50/$G$48))),\"0\")","v":2334.571211265129},{"$f":"AJ71+($G$48/$V70)*IFERROR((119132*(1-($G$50/$G$48))),\"0\")","v":2604.8432961014942},null,{"$f":"($G$48/$V70)*IFERROR((251323*(1-($G$50/$G$48))),\"0\")","v":570.17082880611258},{"$f":"($G$48/$V70)*IFERROR((1738271*(1-($G$50/$G$48))),\"0\")","v":3943.5762614628584},null,{"$f":"($G$48/$V70)*IFERROR((9.1*(1-($G$50/$G$48))*100),\"0\")","v":2.0644965013690046},{"$f":"($G$48/$V70)*IFERROR((5.081*(1-($G$50/$G$48))*100),\"0\")","v":1.152715024555595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46138.363016677453,"(65377*J44)+24.01",null,"UWWTD","UWWTD",null,null,2,6,"Large","URBAN","UWWTD","> 150k",null,{"$f":"($G$48/$V$71)*IFERROR(((1082671*(1-($G$50/$G$48)))),\"0\")","v":2456.2313094875626},{"$f":"AJ72+($G$48/$V$71)*IFERROR(((123525*(1-($G$50/$G$48)))),\"0\")","v":2736.4696944673497},null,{"$f":"($G$48/$V$71)*IFERROR(((205087*(1-($G$50/$G$48)))),\"0\")","v":465.27625711677479},{"$f":"($G$48/$V$71)*IFERROR(((1692034*(1-($G$50/$G$48)))),\"0\")","v":3838.679421096047},null,{"$f":"($G$48/$V71)*IFERROR((9.213*(1-($G$50/$G$48))*100),\"0\")","v":2.0901325568255649},{"$f":"($G$48/$V71)*IFERROR((8.601*(1-($G$50/$G$48))*100),\"0\")","v":1.9512894954148143}]
[null,null,null,null,null,null,"Central",null,null,null,"Commercial/ Public sector",null,null,null,"Central",null,null,null,null,null,null,60075.847918507046,"175948*J45-415.01",null,null,null,null,null,3,6,"Medium","URBAN","Nutrient Removal","75-150k",null,{"$f":"($G$48/$V$72)*IFERROR((513609*(1-($G$50/$G$48))),\"0\")","v":2905.4335749090878},{"$f":"AJ73+($G$48/$V$72)*IFERROR((49494*(1-($G$50/$G$48))),\"0\")","v":3185.4160700689281},null,{"$f":"($G$48/$V$72)*IFERROR((2560*(1-($G$50/$G$48))),\"0\")","v":14.481658132484563},{"$f":"($G$48/$V$72)*IFERROR((397578*(1-($G$50/$G$48))),\"0\")","v":2249.0580769519329},null,{"$f":"($G$48/$V72)*IFERROR((0.0032*(1-($G$50/$G$48))*100),\"0\")","v":1.8102072665605706E-3},{"$f":"($G$48/$V72)*IFERROR((1.958*(1-($G$50/$G$48))*100),\"0\")","v":1.1076205712267491}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10403.951329493886,"(28298*J46)+8.6671",null,null,null,null,null,4,6,"Medium","URBAN","UWWTD","75-150k",null,{"$f":"($G$48/$V$73)*IFERROR((210782*(1-($G$50/$G$48))),\"0\")","v":915.74407862916939},{"$f":"AJ74+($G$48/$V$73)*IFERROR((30345*(1-($G$50/$G$48))),\"0\")","v":1047.5781729351449},null,{"$f":"($G$48/$V$73)*IFERROR((430712*(1-($G$50/$G$48))),\"0\")","v":1871.2317161547326},{"$f":"($G$48/$V$73)*IFERROR((1435459*(1-($G$50/$G$48))),\"0\")","v":6236.363064042228},null,{"$f":"($G$48/$V73)*IFERROR((1.6462*(1-($G$50/$G$48))*100),\"0\")","v":0.7151929017844687},{"$f":"($G$48/$V73)*IFERROR((1.673*(1-($G$50/$G$48))*100),\"0\")","v":0.72683618314021148}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30822.928109965636,"(71545*J47)-0.0053",null,null,null,null,null,5,6,"Small","URBAN","Nutrient Removal","< 75k",null,{"$f":"($G$48/$V$74)*IFERROR(((83606*(1-($G$50/$G$48)))),\"0\")","v":2097.3921646614681},{"$f":"AJ75+($G$48/$V$74)*IFERROR(((32430*(1-($G$50/$G$48)))),\"0\")","v":2910.9513338595088},null,{"$f":"($G$48/$V$74)*IFERROR(((0*(1-($G$50/$G$48)))-0),\"0\")","v":0},{"$f":"($G$48/$V$74)*IFERROR(((129039*(1-($G$50/$G$48)))),\"0\")","v":3237.1526868376814},null,{"$f":"($G$48/$V74)*IFERROR((0.0394*(1-($G$50/$G$48))*100),\"0\")","v":9.8841292835037967E-2},{"$f":"($G$48/$V74)*IFERROR((0.394*(1-($G$50/$G$48))*100),\"0\")","v":0.98841292835037986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2737,"(6386.9*J48)+2.3834",null,null,null,null,null,6,6,"Small","URBAN","UWWTD","< 75k",null,{"$f":"($G$48/$V$75)*IFERROR(((341256*(1-($G$50/$G$48)))),\"0\")","v":2889.6610887270513},{"$f":"AJ76+($G$48/$V$75)*IFERROR(((3.5503*(1-($G$50/$G$48)))),\"0\")","v":2889.6911516820273},null,{"$f":"($G$48/$V$75)*IFERROR(((559900*(1-($G$50/$G$48)))),\"0\")","v":4741.0777937333733},{"$f":"($G$48/$V$75)*IFERROR(((958284*(1-($G$50/$G$48)))),\"0\")","v":8114.482929969623},null,{"$f":"($G$48/$V75)*IFERROR((1.473*(1-($G$50/$G$48))*100),\"0\")","v":1.2472955153008143},{"$f":"($G$48/$V75)*IFERROR((1.473*(1-($G$50/$G$48))*100),\"0\")","v":1.2472955153008143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1878.4725449591281,"(956.91*J49)+1.6309",null,null,null,null,null,7,4,"Medium","RURAL","Sensitive receiving water","> 5k",null,{"$f":"($G$48/$V$76)*IFERROR(((7069*(1-($G$50/$G$48)))),\"0\")","v":674.09901351844292},{"$f":"AJ77+($G$48/$V$76)*IFERROR(((23.303*(1-($G$50/$G$48)))),\"0\")","v":676.32118487394166},null,{"$f":"($G$48/$V$76)*IFERROR(((45321*(1-($G$50/$G$48)))),\"0\")","v":4321.8052612348765},{"$f":"($G$48/$V$76)*IFERROR(((80696*(1-($G$50/$G$48)))),\"0\")","v":7695.1611253196015},null,{"$f":"($G$48/$V76)*IFERROR((0.267*(1-($G$50/$G$48))*100),\"0\")","v":2.5461088783339121},{"$f":"($G$48/$V76)*IFERROR((0.074*(1-($G$50/$G$48))*100),\"0\")","v":0.70566313481913667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839.27777777777749,"(1981.1*J50)+2.7449",null,null,null,null,null,8,4,"Medium","RURAL","UWWTD","> 5k",null,{"$f":"($G$48/$V$77)*IFERROR(((7607*(1-($G$50/$G$48)))),\"0\")","v":1056.936927466872},{"$f":"AJ78+($G$48/$V$77)*IFERROR(((28.138*(1-($G$50/$G$48)))),\"0\")","v":1060.8464964513682},null,{"$f":"($G$48/$V$77)*IFERROR(((235.67*(1-($G$50/$G$48)))),\"0\")","v":32.744620178272342},{"$f":"($G$48/$V$77)*IFERROR(((24279*(1-($G$50/$G$48)))),\"0\")","v":3373.3892023094759},null,{"$f":"($G$48/$V77)*IFERROR((0.28*(1-($G$50/$G$48))*100),\"0\")","v":3.8903948953690568},{"$f":"($G$48/$V77)*IFERROR((0.089*(1-($G$50/$G$48))*100),\"0\")","v":1.2365898060280214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123.93809264305166,"(180.19*J51)-0.0037",null,null,null,null,null,9,4,"Small","RURAL","Sensitive receiving water","< 5k",null,{"$f":"($G$48/$V$78)*IFERROR(((4614*(1-($G$50/$G$48)))),\"0\")","v":1434.8693982921657},{"$f":"AJ79+($G$48/$V$78)*IFERROR(((24.238*(1-($G$50/$G$48)))),\"0\")","v":1442.4069718673295},null,{"$f":"($G$48/$V$78)*IFERROR(((6471*(1-($G$50/$G$48)))),\"0\")","v":2012.3623485801047},{"$f":"($G$48/$V$78)*IFERROR(((17319*(1-($G$50/$G$48)))),\"0\")","v":5385.8914410537536},null,{"$f":"($G$48/$V78)*IFERROR((0.084*(1-($G$50/$G$48))*100),\"0\")","v":2.6122459786853471},{"$f":"($G$48/$V78)*IFERROR((0.048*(1-($G$50/$G$48))*100),\"0\")","v":1.4927119878201982}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,3,"Small","RURAL","UWWTD","< 5k",null,{"$f":"($G$48/$V$79)*IFERROR(((1185*(1-($G$50/$G$48)))),\"0\")","v":2495.4797464146363},{"$f":"AJ80+($G$48/$V$79)*IFERROR(((3.875*(1-($G$50/$G$48)))),\"0\")","v":2503.6400704799162},null,{"$f":"($G$48/$V$79)*IFERROR(((0*(1-($G$50/$G$48)))-0),\"0\")","v":0},{"$f":"($G$48/$V$79)*IFERROR(((1601.9*(1-($G$50/$G$48)))),\"0\")","v":3373.4253213346892},null,{"$f":"($G$48/$V79)*IFERROR((0.023*(1-($G$50/$G$48))*100),\"0\")","v":4.8435471871338942},{"$f":"($G$48/$V79)*IFERROR((0.008*(1-($G$50/$G$48))*100),\"0\")","v":1.68471206509005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"done","done",null,"done","to do ",null,"done","to do"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"used to calculate the energy and carbon automatically from the energy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used to calculate the carbon process emissions"]

{"sheet":"QW1 - Flows","index":30,"n_rows":62,"n_cols":35,"rows_kept":62,"cut":false,"hidden":true,"merged":[[46,22,46,24],[46,18,46,20],[19,6,19,8],[27,8,27,10],[29,16,29,18],[34,8,34,10],[25,2,25,18],[43,2,43,18],[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[10,2,10,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flows in watercourse or waterbody (Water Quantity)",null,">>HIDE_ALONG",null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M22<=0,\"Summary from screening questions\",'Screening Questions'!M22)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which one to capture the impact on flow (in receiving waters)"]
[null,null,"Only complete one section."]
[]
[]
[null,null,null,null,"SECTION QW1-F1",null,"SECTION QW1-F2"]
[null,null,null,null,"You have already assessed the present value benefit of the impact on the flows in the watercourse, enter values in here.",null,"If you require some support to estimate the impact, based on the location of the change of flow in the water course, classification and distance improved"]
[]
[]
[null,"SECTION QW1-F1"]
[]
[null,null,"Notes:"]
[null,null,"If you have calculated the impact of the proposals on the flows in the watercourse or waterbody enter the present values here. \nFor a retrofit, you only need to enter the present value for the proposed scenario"]
[]
[null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Option description",null,"Present value before confidence applied",null,"Quantity",null,"Valuation (£)",null,"Present value after confidence applied",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,0,null,null,null,null,null,{"$f":"G32*I32*K32","v":0},null,null,null,"Start",null,"End"]
[]
[null,null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,0,null,null,null,null,null,{"$f":"G34*I34*K34","v":0}]
[null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,"Sum of benefits",null,{"$f":"G34-G32","v":0},null,{"$f":"IFERROR(AVERAGE(I22:I34),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(K22:K34),\"\")","v":""},null,{"$f":"M34-M32","v":0}]
[]
[]
[]
[]
[null,"SECTION QW1-F2"]
[]
[null,null,"Notes:"]
[null,null,"Use this section to estimate the impact of the proposals on the flow in the receiving water\nFor a retrofit, you only need to enter the present value for the proposed scenario.\n"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Select the change in  classification (from - to)",null,"Select region",null,"Select the monetary value of change per km",null,"Monetary value selected (£)",null,"Length of the water course (km) or area of waterbody (km2)",null,"Single NWEB category applies",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"Location A",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G51)*(rngWaterRegion=I51)*(rngWaterSubGrade=K51)*(rngWaterValues))","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GI13","v":0},null,{"$f":"AA51*S51*U51","v":0}]
[]
[null,null,"Location B",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G53)*(rngWaterRegion=I53)*(rngWaterSubGrade=K53)*(rngWaterValues))","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GK13","v":0},null,{"$f":"AA53*S53*U53","v":0}]
[]
[null,null,"Location C",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G55)*(rngWaterRegion=I55)*(rngWaterSubGrade=K55)*(rngWaterValues))","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GM13","v":0},null,{"$f":"AA55*S55*U55","v":0}]
[]
[null,null,"Location D",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G57)*(rngWaterRegion=I57)*(rngWaterSubGrade=K57)*(rngWaterValues))","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GO13","v":0},null,{"$f":"AA57*S57*U57","v":0}]
[]
[null,null,"Location E",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G59)*(rngWaterRegion=I59)*(rngWaterSubGrade=K59)*(rngWaterValues))","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!GQ13","v":0},null,{"$f":"AA59*S59*U59","v":0}]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"QW2 - Groundwater recharge","index":31,"n_rows":104,"n_cols":29,"rows_kept":104,"cut":false,"hidden":true,"merged":[[56,9,56,11],[58,1,58,3],[58,13,58,15],[6,2,6,21],[7,2,7,21],[8,2,8,21],[9,2,9,21],[10,2,10,21],[46,13,46,15],[28,7,28,9],[28,13,28,15],[44,9,44,11],[46,1,46,3],[39,3,41,15],[19,9,19,11],[19,5,19,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge (Water Quantity)",null,">>HIDE_ALONG",null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M24<=0,\"Summary from screening questions\",'Screening Questions'!M24)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help assess the impacts on groundwater"]
[null,null,null,"Only complete one section."]
[]
[]
[null,null,null,null,null,"SECTION QW2-GW1",null,null,null,"SECTION QW2-GW2"]
[null,null,null,null,null,"You have undertaken an independent or more detailed assessment of the impacts of groundwater recharge and drought avoidance",null,null,null,"You need support to estimate the value of increasing infiltration. "]
[]
[]
[null,"SECTION QW2-GW1 "]
[]
[null,"Notes",null,"Use this section if you already know the present value benefit."]
[]
[]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after confidence applied",null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J33*H33*F33","v":0}]
[]
[]
[]
[null,"SECTION QW2-GW2"]
[]
[]
[null,"Notes",null,"Use this section to help you estimate the present value for:\n- Seriously water stressed areas\n- areas not water stressed"]
[]
[]
[]
[]
[null,"Seriously water stressed areas",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Additional amount of groundwater (m3/yr)",null,"Monetised value (£/m3)",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!FO13","v":0},null,{"$f":"R49*L49*J49","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!FQ13","v":0},null,{"$f":"R51*L51*J51","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R51-R49","v":0},null,{"$f":"T51-T49","v":0}]
[]
[]
[]
[null,"Areas not water stressed ",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Option description",null,null,null,"Additional amount of groundwater (m3/yr)",null,"Monetised value (£/m3)",null,"Quantity",null,"Valuation (£)",null,"Confirm the start and end year of the evaluation",null,null,null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,"Start",null,"End",null,{"$f":"'Present Value Calcs'!FS13","v":0},null,{"$f":"R61*L61*J61","v":0}]
[]
[null,"Proposed option",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!FU13","v":0},null,{"$f":"R63*L63*J63","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R63-R61","v":0},null,{"$f":"T63-T61","v":0}]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"ValuesLibrary!L235","v":25037.765295988112},"High"]
[]
[null,null,null,null,null,{"$f":"ValuesLibrary!L237","v":"High not defined"},"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Seriously water stressed"]
[null,null,null,null,null,{"$f":"ValuesLibrary!J103","v":0.48099999999999998},"Low"]
[null,null,null,null,null,{"$f":"ValuesLibrary!K103","v":1.21},"Central "]
[null,null,null,null,null,{"$f":"ValuesLibrary!L103","v":1.94},"High"]
[null,null,null,null,null,{"$f":"ValuesLibrary!M103","v":"User not defined"},"User defined"]
[]
[]
[null,null,null,null,null,"Not water stressed"]
[null,null,null,null,null,{"$f":"ValuesLibrary!J104","v":0.4},"Low"]
[null,null,null,null,null,{"$f":"ValuesLibrary!K104","v":0.48},"Central "]
[null,null,null,null,null,{"$f":"ValuesLibrary!L104","v":0.56000000000000005},"High"]
[null,null,null,null,null,{"$f":"ValuesLibrary!M104","v":"User not defined"},"User defined"]

{"sheet":"QW3 - Rainwater harvesting","index":32,"n_rows":131,"n_cols":37,"rows_kept":131,"cut":false,"hidden":false,"merged":[[120,9,120,11],[50,7,50,9],[27,7,27,9],[111,9,111,11],[120,7,122,7],[69,3,69,21],[68,3,68,21],[6,2,6,21],[7,2,7,21],[8,2,8,21],[9,2,9,21],[10,2,10,21],[19,7,19,9],[19,11,19,13],[41,9,41,11],[50,11,52,11],[27,11,27,13],[38,3,38,21],[39,3,39,21],[25,3,25,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting (Water Quantity)",null,">>HIDE_ALONG",null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,{"$f":"IF('Screening Questions'!M32<=0,\"Summary from screening questions\",'Screening Questions'!M32)","v":"A number of interventions will allow rainwater harvesting."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help choose which one to use to assess the potential for rainwater harvesting"]
[null,null,null,"Only complete one section."]
[null,null,null,"You can complete this section whether you are rainwater harvesting under a retrofit, redevelopment or new development"]
[]
[null,null,null,null,null,"SECTION QW3-RWH1",null,"SECTION QW3-RWH2",null,null,null,"SECTION QW3-RWH3"]
[null,null,null,null,null,"You have already assessed the present value benefit of rainwater harvesting. Enter values in here.",null,"If you have calculated the reduction in water usage, use this section to calculate the impact",null,null,null,"If you do not know the water saving, use this section to estimate the impact"]
[]
[]
[null,"SECTION QW3-RWH1"]
[]
[null,null,null,"Notes:"]
[null,null,null,"If you have calculated the impact of rainwater harvesting and present value, enter the values here. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note to check: Do we need to consider the positive and negative impact to the WaSC (loss of revenue)"]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present benefit after applying the confidence values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J32*H32*F32","v":0}]
[]
[]
[]
[null,"SECTION QW3-RWH2"]
[]
[null,null,null,"Notes:"]
[null,null,null,"If you have calculated the reduction in water usage (m3) through rain water harvesting then please enter your values here. If you have not, move to the next section below."]
[null,null,null,"Costs to run pumps (if required) should be included as part of the operational costs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water UK (2010) 0.34 tonnes of Co2 per ML"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1000000/1000","v":1000}]
[null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.34 kg/m3"]
[]
[null,null,null,"Total reduction in water use (m3)",null,"Input the consumer cost of a m3 of water (£)",null,"Input the cost to treat water per / m3 (£)",null,"Start",null,"End",null,"Traded Carbon",null,"Annual customer bill reduction (£)",null,"Annual cost to treat reduction (£)",null,"Annual Carbon Emissions to treat (kg CO2/ML)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost £ of m3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D46*F46","v":0},null,{"$f":"D46*H46","v":0},null,{"$f":"D46*0.34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SWW",2.0493999999999999,"http://southwestwater.custhelp.com/app/answers/detail/a_id/172/~/how-much-water-is-a-cubic-metre-and-how-much-does-it-cost%3F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sussex",1.6065,"http://www.southeastwater.co.uk/media/472642/SEW_Charges%20Scheme_%2014_15a.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W Kent",1.6065,"http://www.southeastwater.co.uk/media/472642/SEW_Charges%20Scheme_%2014_15a.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid Southern ",1.169,"http://www.southeastwater.co.uk/media/472642/SEW_Charges%20Scheme_%2014_15a.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid Kent",1.5149999999999999,"http://www.southeastwater.co.uk/media/472642/SEW_Charges%20Scheme_%2014_15a.pdf"]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SW ",1.2010000000000001,"http://www.southeastwater.co.uk/media/472642/SEW_Charges%20Scheme_%2014_15a.pdf"]
[]
[null,null,null,null,null,null,null,"Quantity",null,"Valuation (£)",null,null,null,"£"]
[]
[null,null,null,null,null,"Estimated reduction for customer bills (£)",null,null,null,null,null,{"$f":"'Present Value Calcs'!AX13","v":0},null,{"$f":"J55*H55*L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"from code for sustainable homes"]
[]
[null,null,null,null,null,"Estimated reduction of cost to treat (£)",null,null,null,null,null,{"$f":"'Present Value Calcs'!BA13","v":0},null,{"$f":"J57*H57*L57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.ech2o.co.uk/downloads/Water%20and%20the%20Code%20article%20in%20GBM%20Aut%2008.pdf"]
[]
[null,null,null,null,null,"Estimated reduction of carbon to treat ",null,null,null,null,null,{"$f":"'Present Value Calcs'!AT13","v":0},null,{"$f":"J59*H59*L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On average in the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UK it takes 1.2 kWh of (mostly) electrical energy to supply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and treat 1m3 of mains water, which results in 0.7 kg of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 emissions per m3 of mains water used."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"from Water, Energy and Climate Change - A contribution from the business community"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.gwp.org/Global/ToolBox/References/WaterEnergyandClimateChangeWBCSD_2009.pdf"]
[null,"SECTION QW3-RWH3"]
[]
[null,null,null,"Notes:"]
[null,null,null,"If you have not calculated the reduction in water usage, use the simplified approach to estimate the benefits of rainwater harvesting."]
[null,null,null,"Costs to run pumps (if required) should be included as part of the operational costs."]
[]
[]
[]
[null,null,null,"Annual Rainfall (SAAR)",null,"Population per property",null,"Water use l/person/d",null,"Maximum % non-potable water supplied by RWH",null,"Typical tank size per property (l)",null,"Typical roof size per property (m2)",null,"Number of properties",null,null,null,"Total Volume of water used (m3/yr)",null,"Reduction in water use (m3/yr)",null,"Adjusted volume used",null,"Consumption with harvester (m3/yr)"]
[]
[null,null,null,600,null,2.2999999999999998,null,140,null,0.05,null,250,null,30,null,318,null,null,null,{"$f":"P76*F76*H76*365.25/1000","v":37400.139000000003},null,{"$f":"X76-Z76","v":1467.721608659087},null,{"$f":"F76*(100*J76/30)*H76*P76*365.25/1000","v":6233.3564999999999},null,{"$f":"IFERROR((((1.846*(F76*(J76/30)*H76*30)^1.061)/((L76^0.0424)*(N76^0.0217)*(D76^0.0854)))*P76),\"0\")","v":4765.6348913409129}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P78*F78*H78*365.25/1000","v":0},null,{"$f":"X78-Z78","v":0},null,{"$f":"F78*(100*J78/30)*H78*P78*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F78*(J78/30)*H78*30)^1.061)/((L78^0.0424)*(N78^0.0217)*(D78^0.0854)))*P78),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P80*F80*H80*365.25/1000","v":0},null,{"$f":"X80-Z80","v":0},null,{"$f":"F80*(100*J80/30)*H80*P80*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F80*(J80/30)*H80*30)^1.061)/((L80^0.0424)*(N80^0.0217)*(D80^0.0854)))*P80),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P82*F82*H82*365.25/1000","v":0},null,{"$f":"X82-Z82","v":0},null,{"$f":"F82*(100*J82/30)*H82*P82*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F82*(J82/30)*H82*30)^1.061)/((L82^0.0424)*(N82^0.0217)*(D82^0.0854)))*P82),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P84*F84*H84*365.25/1000","v":0},null,{"$f":"X84-Z84","v":0},null,{"$f":"F84*(100*J84/30)*H84*P84*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F84*(J84/30)*H84*30)^1.061)/((L84^0.0424)*(N84^0.0217)*(D84^0.0854)))*P84),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P86*F86*H86*365.25/1000","v":0},null,{"$f":"X86-Z86","v":0},null,{"$f":"F86*(100*J86/30)*H86*P86*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F86*(J86/30)*H86*30)^1.061)/((L86^0.0424)*(N86^0.0217)*(D86^0.0854)))*P86),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P88*F88*H88*365.25/1000","v":0},null,{"$f":"X88-Z88","v":0},null,{"$f":"F88*(100*J88/30)*H88*P88*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F88*(J88/30)*H88*30)^1.061)/((L88^0.0424)*(N88^0.0217)*(D88^0.0854)))*P88),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P90*F90*H90*365.25/1000","v":0},null,{"$f":"X90-Z90","v":0},null,{"$f":"F90*(100*J90/30)*H90*P90*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F90*(J90/30)*H90*30)^1.061)/((L90^0.0424)*(N90^0.0217)*(D90^0.0854)))*P90),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P92*F92*H92*365.25/1000","v":0},null,{"$f":"X92-Z92","v":0},null,{"$f":"F92*(100*J92/30)*H92*P92*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F92*(J92/30)*H92*30)^1.061)/((L92^0.0424)*(N92^0.0217)*(D92^0.0854)))*P92),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P94*F94*H94*365.25/1000","v":0},null,{"$f":"T94-Z94","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F94*H94*J94)^1.061)/((L94^0.0424)*(N94^0.0217)*(D94^0.0854)))*P94),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P96*F96*H96*365.25/1000","v":0},null,{"$f":"T96-Z96","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F96*H96*J96)^1.061)/((L96^0.0424)*(N96^0.0217)*(D96^0.0854)))*P96),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P98*F98*H98*365.25/1000","v":0},null,{"$f":"T98-Z98","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F98*H98*J98)^1.061)/((L98^0.0424)*(N98^0.0217)*(D98^0.0854)))*P98),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P100*F100*H100*365.25/1000","v":0},null,{"$f":"T100-Z100","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F100*H100*J100)^1.061)/((L100^0.0424)*(N100^0.0217)*(D100^0.0854)))*P100),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P102*F102*H102*365.25/1000","v":0},null,{"$f":"T102-Z102","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F102*H102*J102)^1.061)/((L102^0.0424)*(N102^0.0217)*(D102^0.0854)))*P102),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P104*F104*H104*365.25/1000","v":0},null,{"$f":"T104-Z104","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F104*H104*J104)^1.061)/((L104^0.0424)*(N104^0.0217)*(D104^0.0854)))*P104),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P106*F106*H106*365.25/1000","v":0},null,{"$f":"T106-Z106","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F106*H106*J106)^1.061)/((L106^0.0424)*(N106^0.0217)*(D106^0.0854)))*P106),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P108*F108*H108*365.25/1000","v":0},null,{"$f":"T108-Z108","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F108*H108*J108)^1.061)/((L108^0.0424)*(N108^0.0217)*(D108^0.0854)))*P108),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (m3/yr)",null,{"$f":"SUM(T76:T109)","v":37400.139000000003},null,{"$f":"SUM(V76:V109)","v":1467.721608659087}]
[]
[null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Input the consumer cost of a m3 of water (£)",null,"Input the cost (£) to treat water per / m3",null,"Start",null,"End",null,"Traded Carbon",null,"Annual customer bill reduction (£)",null,"Annual cost (£) to treat reduction",null,"Annual Carbon Emissions to treat (kg CO2/ML)"]
[]
[null,null,null,null,null,1,null,0.8,null,2019,null,2059,null,"Central",null,{"$f":"V110*F116","v":1467.721608659087},null,{"$f":"V110*H116","v":1174.1772869272697},null,{"$f":"0.34*V110","v":499.02534694408962}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Estimated present value after confidence scores"]
[]
[null,null,null,null,null,null,null,null,null,"Quantity",null,"Valuation (£)",null,"£"]
[]
[null,null,null,null,null,"Estimated reduction for customer bills (£)",null,{"$f":"'Present Value Calcs'!AM13","v":31858.787366010387},null,null,null,null,null,{"$f":"L125*J125*H125","v":0},null,"Not used in the final calculation of benefits"]
[]
[null,null,null,null,null,"Estimated reduction of cost to treat (£)",null,{"$f":"'Present Value Calcs'!AP13","v":25487.029892808314},null,null,null,null,null,{"$f":"L127*J127*H127","v":0}]
[]
[null,null,null,null,null,"Estimated reduction of carbon to treat ",null,{"$f":"'Present Value Calcs'!AI13","v":2990.5862607271238},null,null,null,null,null,{"$f":"L129*J129*H129","v":0}]
[]
[">>HIDE_BELOW"]

{"sheet":"CAT1 - Category 1","index":33,"n_rows":28,"n_cols":22,"rows_kept":28,"cut":false,"hidden":true,"merged":[[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[10,2,10,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category 1",null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to . . . "]
[null,null,"Only complete one section . . ."]
[null,null,"Further help (to be developed) is provided in the guidance on how to estimate the impact depending upon the available data . . ."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"CAT2 - Category 2","index":34,"n_rows":28,"n_cols":22,"rows_kept":28,"cut":false,"hidden":true,"merged":[[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[10,2,10,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category 2",null,">>HIDE_ALONG","<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to . . . "]
[null,null,"Only complete one section . . ."]
[null,null,"Further help (to be developed) is provided in the guidance on how to estimate the impact depending upon the available data . . ."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"User-defined benefits","index":35,"n_rows":112,"n_cols":32,"rows_kept":112,"cut":false,"hidden":false,"merged":[[106,12,106,14],[81,12,81,14],[81,16,81,18],[88,12,88,14],[98,2,98,4],[99,12,99,14],[99,16,99,18],[62,2,62,4],[63,12,63,14],[63,16,63,18],[70,12,70,14],[80,2,80,4],[34,12,34,14],[44,2,44,4],[45,12,45,14],[45,16,45,18],[52,12,52,14],[27,12,27,14],[27,16,27,18],[26,2,26,4],[6,2,6,23],[7,2,7,23],[8,2,8,23],[9,2,9,23],[10,2,10,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined benefits",null,">>HIDE_ALONG",null,null,null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,"Considering climate change, resilience to flooding is enhanced and an allowance can be made for this.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help include other impacts"]
[null,null,"Complete as many sections as required."]
[]
[null,null,null,null,"SECTION UD1",null,"SECTION UD2",null,"SECTION UD3",null,"SECTION UD4",null,"SECTION UD5"]
[null,null,null,null,"Define your own benefit if you have your own values",null,"Define your own benefit if you have your own values",null,"Define your own benefit if you have your own values",null,"Define your own benefit if you have your own values",null,"Define your own benefit if you have your own values"]
[]
[]
[null,"SECTION UD1"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[null,null,null,null,null,null,null,null,"ESS",null,"TBL"]
[null,null,"Impact name/category",null,null,null,"Flooding & Climate change ",null,"Provi",null,"Financial"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value of the benefit £",null,"Present value after applying  confidence"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!HZ13","v":0},null,{"$f":"O32*M32*U32","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,"6 props",null,"£5393/prop",null,32358,null,0.5,null,1,null,2025,null,2055,null,{"$f":"'Present Value Calcs'!IB13","v":494938.66586305638},null,{"$f":"O34*M34*U34","v":247469.33293152819}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(M32,M34),\"\")","v":0.5},null,{"$f":"IFERROR(AVERAGE(O32,O34),\"\")","v":1},null,null,null,"Sum of benefits",null,{"$f":"U34-U32","v":494938.66586305638},null,{"$f":"W34-W32","v":247469.33293152819}]
[]
[]
[null,"SECTION UD2"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value of the benefit £",null,"Present value after applying  confidence"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!ID13","v":0},null,{"$f":"O50*M50*U50","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IF13","v":0},null,{"$f":"O52*M52*U52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(M50,M52),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(O50,O52),\"\")","v":""},null,null,null,"Sum of benefits",null,{"$f":"U52-U50","v":0},null,{"$f":"W52-W50","v":0}]
[]
[]
[null,"SECTION UD3"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value of the benefit £",null,"Present value after applying  confidence"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IH13","v":0},null,{"$f":"O68*M68*U68","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IJ13","v":0},null,{"$f":"O70*M70*U70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(M68,M70),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(O68,O70),\"\")","v":""},null,null,null,"Sum of benefits",null,{"$f":"U70-U68","v":0},null,{"$f":"W70-W68","v":0}]
[]
[]
[null,"SECTION UD4"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value of the benefit £",null,"Present value after applying  confidence"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IL13","v":0},null,{"$f":"O86*M86*U86","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IN13","v":0},null,{"$f":"O88*M88*U88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(M86,M88),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(O86,O88),\"\")","v":""},null,null,null,"Sum of benefits",null,{"$f":"U88-U86","v":0},null,{"$f":"W88-W86","v":0}]
[]
[]
[null,"SECTION UD5"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Quantity",null,"Valuation (£)",null,"Start",null,"End",null,"Present value of the benefit £",null,"Present value after applying  confidence"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Data'!$D$22","v":"Existing "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IP13","v":0},null,{"$f":"O104*M104*U104","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!IR13","v":0},null,{"$f":"O106*M106*U106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(M104,M106),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(O104,O106),\"\")","v":""},null,null,null,"Sum of benefits",null,{"$f":"U106-U104","v":0},null,{"$f":"W106-W104","v":0}]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"CR - Crime","index":36,"n_rows":71,"n_cols":30,"rows_kept":71,"cut":false,"hidden":true,"merged":[[11,4,11,6],[36,8,36,12],[28,4,32,4],[11,8,11,10],[26,2,26,23],[22,2,22,23],[23,2,23,23],[24,2,24,23],[25,2,25,23],[53,18,53,19],[47,4,47,23],[49,21,49,23],[51,4,51,6],[51,8,51,10],[51,12,51,14],[51,18,51,19],[40,10,40,12],[38,4,38,6],[42,10,42,12],[53,1,53,2],[53,4,53,6],[53,8,53,10],[53,12,53,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime",null,">>HIDE_ALONG",null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact on crime"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section Cr2"]
[]
[]
[null,null,null,null,"SECTION Cr1",null,null,null,"SECTION Cr2"]
[null,null,null,null,"Qualitative assessment of the impact of on crime",null,null,null,"Quantitative assessment of the impact of on crime"]
[]
[]
[null,"SECTION Cr1"]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the scheme may have on crime and the extent of the area"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,{"$f":"IF('Screening Questions'!M42<=0,\"Summary from screening questions\",'Screening Questions'!M42)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,null,null,"Scale of the likely reduction in crime",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area or number of people impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43>0,K43*I43,\"-\")","v":"-"}]
[]
[]
[null,"SECTION Cr2"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to support that the scheme creates an impact."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,null,null,"Present value benefit or avoided cost of infrastructure as result of the scheme",null,null,null,"Level of confidence of the quantity calculated (select from list)",null,null,null,"Level of confidence of the monetary value selected/used",null,"Value after confidence applied",null,null,"Start",null,"End"]
[]
[null,"Proposed option",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"I54*M54*Q54","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,"Johnstone, P. Adamowicz, R. et al (2012). Liveability and the Water Sensitive City. Science Policy Partnership for Water Sensitive Cities. Melbourne, Australia: Cooperative Research Centre for Water Sensitive Cities, ISBN 978-1-921912-17‐7, August."]
[null,"Wise S., Braden J., Ghalayini D. et al (2010). Integrating Valuation Methods to Recognize Green Infrastructure's Multiple Benefits. Low Impact Development 2010: Redefining Water in the City © 2010 ASCE. P1123-1143."]
[null,"City of Portland (2010) Portland’s Green Infrastructure: Quantifying the Health, Energy, and Community Liveability Benefits, City of Portland Bureau of Environmental Services"]
[null,"Clarke & Gilbertson, 2011",null,null,null,null,"Not focused on these aspects"]

{"sheet":"EG - Economic growth","index":37,"n_rows":59,"n_cols":30,"rows_kept":59,"cut":false,"hidden":true,"merged":[[38,4,38,6],[28,4,32,4],[36,8,36,12],[11,4,11,6],[22,2,22,23],[23,2,23,23],[24,2,24,23],[25,2,25,23],[26,2,26,23],[11,8,11,10],[53,18,53,19],[47,4,47,23],[49,21,49,23],[51,4,51,6],[51,8,51,10],[51,12,51,14],[51,18,51,19],[40,10,40,12],[42,10,42,12],[53,1,53,2],[53,4,53,6],[53,8,53,10],[53,12,53,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic growth",null,">>HIDE_ALONG",null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact of the scheme on economic growth"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section EG2."]
[]
[]
[null,null,null,null,"SECTION EG1",null,null,null,"SECTION EG2"]
[null,null,null,null,"Qualitative assessment of the impact on economic growth",null,null,null,"Quantitative assessment of the impact on economic growth"]
[]
[]
[null,"SECTION EG1 - Impact on economic growth"]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the scheme may have on economic growth "]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,{"$f":"IF('Screening Questions'!M44<=0,\"Summary from screening questions\",'Screening Questions'!M44)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,null,null,"Magnitude of the contribution to supporting economic growth",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43>0,K43*I43,\"-\")","v":"-"}]
[]
[]
[null,"SECTION EG2 - Impact on Economic Growth - Quantification and monetisation"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to estimate the scheme's impact.\n"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,null,null,"Present value benefit or avoided cost of infrastructure as result of the scheme",null,null,null,"Level of confidence of the quantity calculated (select from list)",null,null,null,"Level of confidence of the monetary value selected/used",null,"Value after confidence applied",null,null,"Start",null,"End"]
[]
[null,"Proposed option",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I54*M54*Q54","v":0}]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"T - Tourism","index":38,"n_rows":60,"n_cols":30,"rows_kept":60,"cut":false,"hidden":true,"merged":[[50,4,50,23],[56,1,56,2],[56,4,56,6],[56,8,56,10],[56,12,56,13],[56,17,56,18],[52,20,52,22],[54,4,54,6],[54,8,54,10],[54,12,54,13],[54,17,54,18],[11,4,11,6],[38,4,38,6],[28,4,32,4],[36,8,36,12],[11,8,11,10],[22,2,22,23],[23,2,23,23],[24,2,24,23],[25,2,25,23],[26,2,26,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism",null,">>HIDE_ALONG",null,null,null,"<<ROWHEIGHTKEY>>"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact on development of tourism"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section T2."]
[]
[]
[null,null,null,null,"SECTION T1",null,null,null,"SECTION T2"]
[null,null,null,null,"Qualitative assessment of the impact on tourism",null,null,null,"Quantitative assessment of the impact on tourism"]
[]
[]
[null,"SECTION T1 "]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the scheme may have on developing tourism"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,{"$f":"IF('Screening Questions'!M46<=0,\"Summary from screening questions\",'Screening Questions'!M46)","v":"Summary from screening questions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[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,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[null,null,null,null,"Magnitude of the contribution to developing tourism",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43>0,K43*I43,\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[null,"SECTION T2"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to estimate the scheme's impact.\n"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option description",null,null,null,"Present value benefit or avoided cost of infrastructure as result of the scheme",null,null,null,"Level of confidence of the quantity calculated (select from list)",null,null,"Level of confidence of the monetary value used",null,"Value after confidence applied",null,null,"Start",null,"End"]
[]
[null,"Proposed option",null,null,{"$f":"'Project Data'!$D$24","v":"Highway runoff diverted into SuDS across the catchment through swales and pipes. Storage in detention basin/online pond and geocellular. Raingardens and water butts used on private properties."},null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"I57*M57*P57","v":0}]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Summary of outputs-Qualitative","index":39,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":false,"merged":[[4,1,4,12]]}
[null,null,null,null,null,null,null,null,null,null,null,"Summary of Outputs - Qualitative",null,null,">>HIDE_ALONG",null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[]
[null,"Notes:\nTable automatically updates with information from the benefit assessment sheets"]
[]
[null,"Non-monetised impacts",null,"Indication of magnitude of impact",null,"Size of area impacted",null,"Potential Impact before confidence ",null,"Potential impact after confidence",null,"Qualitative description","Comments"]
[]
[null,"Crime",null,{"$f":"'CR - Crime'!E43","v":0},null,{"$f":"'CR - Crime'!G43","v":0},null,{"$f":"'CR - Crime'!I43","v":0},null,{"$f":"'CR - Crime'!O43","v":"-"},null,{"$f":"IFERROR(IF('CR - Crime'!C27<>\"\",'CR - Crime'!C27,\"\"),\"\")","v":""}]
[]
[null,"Economic growth",null,{"$f":"'EG - Economic growth'!E43","v":0},null,{"$f":"'EG - Economic growth'!G43","v":0},null,{"$f":"'EG - Economic growth'!I43","v":0},null,{"$f":"'EG - Economic growth'!O43","v":"-"},null,{"$f":"IFERROR(IF('EG - Economic growth'!C27<>\"\",'EG - Economic growth'!C27,\"\"),\"\")","v":""}]
[]
[null,"Tourism",null,{"$f":"'T - Tourism'!E43","v":0},null,{"$f":"'T - Tourism'!G43","v":0},null,{"$f":"'T - Tourism'!I43","v":0},null,{"$f":"'T - Tourism'!M43","v":"-"},null,{"$f":"IFERROR(IF('T - Tourism'!C27<>\"\",'T - Tourism'!C27,\"\"),\"\")","v":""}]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Questions",null,null,null,null,null,"annual + start + end implies that there is a current/ should current be stored/visible in a cell at the top?",null,"pull this over or set here?",null,".","calculated on this page,  despite having the equation below; am unsure exactly how this should work","I have pulled across an average from the pumping.. Is this right??.. Only other option is to pull across each pumpig line.. Which is not really ideal or relevant../",".",null,null,null,"presume that a single line should be returned form the pumping page../ if so - then we need to have this highlighted/ or inputted specifically on the pumping page../ currently I have just written this value in what is currently the hidden area on the pumping page.","<<-- same","<<-- same"]
[]
[null,null,null,"Total PV benefits",null,null,null,null,null,"Uncertainty applied",null,"Total PV benefits","Benefit-cost ratio","Net present value"]
[null,null,null,{"$f":"SUM(M5:M23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P5:P23)","v":0}]
[]
[]
[]
[null,null,null,"Pumping",null,null,null,"yearly value",null,2015,null,2080,"calculated","from impact sheet","from impact sheet","calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"from impact tab","from impact tab","from impact tab"]
[null,null,null,"Air quality",null,null,null,"AV",null,null,null,null,"PV","Q","M","PVA = PV * (Q+M)/2",null,"Air quality"]
[null,null,null,"Air quality",null,null,null,1,null,null,null,null,2,1,1,{"$f":"M39*((N39+O39)/2)","v":2}]
[null,null,null,"Biodiversity",null,null,null,null,null,null,null,null,"** PV (year t) = PV(t-1)/1+discount rate",null,null,null,null,"Biodiversity"]
[null,null,null,"Flooding",null,null,null,null,null,null,null,null,null,null,null,null,null,"…."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(colour coded)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"from impact tab","from impact tab"]
[]
[]
[null,"Comments",null,null,null,null,null,"Bruce Horton:",null,null,null,null,"Bruce Horton:","Bruce Horton:","Bruce Horton:"]
[null,null,null,null,null,null,null,"we need flexibility for annual value to be same every year (from 'year start' to 'year end') or for users to vary this, e.g. increase gradually",null,null,null,null,"This is sum of discounted annual values from 'year start' to 'year end', where PV (year t) = PV(t-1)/1+discount rate","Allow user to add value from 0 (no certainty) to 1 (certain)","Allow user to insert level of confidence in result (e.g. high, med, low)"]
[]
[]
[]
[null,"Show On Results",null,"ü",null,"ü",null,"ü",null,null,null,null,null,null,null,null,null,"Function to be developed for printing results"]
[]
[]
[]
[]
[]
[null,"Education",null,{"$f":"'Edu - Education'!D81","v":0},null,{"$f":"'Edu - Education'!F81","v":0},null,{"$f":"'Edu - Education'!H81","v":0},null,{"$f":"'Edu - Education'!N81","v":"-"},null,{"$f":"IFERROR(IF('Edu - Education'!C11<>\"\",'Edu - Education'!C11,\"\"),\"\")","v":""}]
[]
[]
[]
[]
[null,"Flexible infrastructure",null,null,null,null,null,null,null,null,null,null,"To be developed"]
[]
[null,"Flexible infrastructure",null,null,null,null,null,null,null,null,null,null,"To be developed"]

{"sheet":"Summary of outputs - Monetised","index":40,"n_rows":193,"n_cols":33,"rows_kept":193,"cut":false,"hidden":false,"merged":[[97,1,98,1],[100,1,105,1],[62,1,64,1],[66,1,71,1],[76,1,77,1],[73,1,74,1],[93,1,95,1],[7,23,7,24],[3,1,3,19],[14,1,18,1],[79,1,81,1],[83,1,89,1],[9,1,12,1],[20,1,25,1],[27,1,28,1],[30,1,35,1],[37,1,40,1],[52,1,57,1],[46,1,47,1],[59,1,60,1],[49,1,50,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of Outputs - Monetised",null,null,null,">>HIDE_ALONG",null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Notes:\nTable automatically updates with information from the benefit tabs completed. \nColumn B highlighted depending upon the proportion the impact has overall prior to confidence applied: Green (>20%), Amber (10-20%) and Red (<10%)."]
[]
[null,"Discount factor applied",null,{"$f":"'Project Data'!D34","v":3.5000000000000003E-2}]
[]
[null,"Significant benefit values",null,"Main impacts",null,"Monetised sub-impact",null,"Year start",null,"Year end",null,"Present value",null,"Level of confidence of the quantity calculated",null,"Level of confidence of the monetary value selected/used",null,"Present value after confidence adjustment",null,"Comments",null,"Percentage of total",null,"monetised Lookup",null,null,null,"Annual value (£)"]
[]
[null,"Air quality",null,"Air quality",null,"External assessment",null,{"$f":"'AQ - Air quality'!Q32","v":0},null,{"$f":"'AQ - Air quality'!S32","v":0},null,{"$f":"'AQ - Air quality'!G32","v":0},null,{"$f":"'AQ - Air quality'!I32","v":0},null,{"$f":"'AQ - Air quality'!K32","v":0},null,{"$f":"'AQ - Air quality'!M32","v":0},null,null,null,{"$f":"R10/SUM(TotalValue)","v":0},{"$f":"SUM(V10:V13)","v":2.2260147290560626E-3},"AIR QUALITY",{"$f":"IF(W10>=LimOuputGreen,\"G\",IF(W10>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'AQ - Air quality'!I89","v":"Annual pollutant removal benefit (£)"}]
[null,null,null,"Air quality",null,{"$f":"'AQ - Air quality'!C91","v":"SO2"},null,{"$f":"'AQ - Air quality'!$O$78","v":2019},null,{"$f":"'AQ - Air quality'!$Q$78","v":2059},null,{"$f":"'AQ - Air quality'!O91","v":2091.7876169914907},null,{"$f":"'AQ - Air quality'!K91","v":0.5},null,{"$f":"'AQ - Air quality'!M91","v":0.5},null,{"$f":"'AQ - Air quality'!Q91","v":522.94690424787268},null,null,null,{"$f":"R11/SUM(TotalValue)","v":5.1974872966870131E-5},null,null,null,null,null,{"$f":"'AQ - Air quality'!I91","v":68.46534173973437}]
[null,null,null,"Air quality",null,{"$f":"'AQ - Air quality'!C93","v":"NO2"},null,{"$f":"'AQ - Air quality'!$O$78","v":2019},null,{"$f":"'AQ - Air quality'!$Q$78","v":2059},null,{"$f":"'AQ - Air quality'!O93","v":36040.459963661873},null,{"$f":"'AQ - Air quality'!K93","v":0.5},null,{"$f":"'AQ - Air quality'!M93","v":0.5},null,{"$f":"'AQ - Air quality'!Q93","v":9010.1149909154683},null,null,null,{"$f":"R12/SUM(TotalValue)","v":8.9550120340277112E-4},null,null,null,null,null,{"$f":"'AQ - Air quality'!I93","v":1179.623776250399}]
[null,null,null,"Air quality",null,{"$f":"'AQ - Air quality'!C97","v":"PM-10"},null,{"$f":"'AQ - Air quality'!$O$78","v":2019},null,{"$f":"'AQ - Air quality'!$Q$78","v":2059},null,{"$f":"'AQ - Air quality'!O97","v":51456.235847640819},null,{"$f":"'AQ - Air quality'!K97","v":0.5},null,{"$f":"'AQ - Air quality'!M97","v":0.5},null,{"$f":"'AQ - Air quality'!Q97","v":12864.058961910205},null,null,null,{"$f":"R13/SUM(TotalValue)","v":1.2785386526864215E-3},null,null,null,null,null,{"$f":"'AQ - Air quality'!I97","v":1684.1904710268827}]
[]
[null,"Amenity",null,"Amenity - Quality of space",null,"External assessment",null,{"$f":"'Am - Amenity'!P31","v":0},null,{"$f":"'Am - Amenity'!R31","v":0},null,{"$f":"'Am - Amenity'!F31","v":0},null,{"$f":"'Am - Amenity'!H31","v":0},null,{"$f":"'Am - Amenity'!J31","v":0},null,{"$f":"'Am - Amenity'!L31","v":0},null,null,null,{"$f":"R15/SUM(TotalValue)","v":0},{"$f":"SUM(V15:V19)","v":0.51325162423029402},"AMENITY",{"$f":"IF(W15>=LimOuputGreen,\"G\",IF(W15>=LimOuputAmber,\"A\",\"\"))","v":"G"}]
[null,null,null,"Amenity - Quality of space",null,"Street improvements",null,{"$f":"'Am - Amenity'!N47","v":2019},null,{"$f":"'Am - Amenity'!P47","v":2059},null,{"$f":"'Am - Amenity'!R49","v":280828.63589818607},null,{"$f":"'Am - Amenity'!J47","v":1},null,{"$f":"'Am - Amenity'!L47","v":1},null,{"$f":"'Am - Amenity'!T49","v":280828.63589818607},null,null,null,{"$f":"R16/SUM(TotalValue)","v":2.7911117854804705E-2}]
[null,null,null,"Amenity - Quality of space",null,"Permanent body of works",null,{"$f":"'Am - Amenity'!N60","v":0},null,{"$f":"'Am - Amenity'!P60","v":0},null,{"$f":"'Am - Amenity'!R62","v":0},null,{"$f":"'Am - Amenity'!J60","v":0},null,{"$f":"'Am - Amenity'!L60","v":0},null,{"$f":"'Am - Amenity'!T62","v":0},null,null,null,{"$f":"R17/SUM(TotalValue)","v":0}]
[null,null,null,"Amenity - Quality of space",null,"Commonly visited local park or green space",null,{"$f":"'Am - Amenity'!P72","v":0},null,{"$f":"'Am - Amenity'!R72","v":0},null,{"$f":"'Am - Amenity'!T74","v":0},null,{"$f":"'Am - Amenity'!L72","v":0},null,{"$f":"'Am - Amenity'!N72","v":0},null,{"$f":"'Am - Amenity'!V74","v":0},null,null,null,{"$f":"R18/SUM(TotalValue)","v":0}]
[null,null,null,"Amenity - Quality of space",null,"Property increase",null,{"$f":"'Am - Amenity'!D103","v":2019},null,{"$f":"'Am - Amenity'!F103","v":2019},null,{"$f":"'Am - Amenity'!L103","v":19533078.260869566},null,{"$f":"'Am - Amenity'!N103","v":0.5},null,{"$f":"'Am - Amenity'!P103","v":0.5},null,{"$f":"'Am - Amenity'!R103","v":4883269.5652173916},null,"Lump sum, single benefits",null,{"$f":"R19/SUM(TotalValue)","v":0.48534050637548931}]
[]
[null,"Biodiversity and ecology",null,"Biodiversity and ecology",null,"External assessment",null,{"$f":"'BE - Biodiversity & Ecology'!Q33","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S33","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!G35","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!I33","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!K33","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!M35","v":0},null,null,null,{"$f":"R21/SUM(TotalValue)","v":0},{"$f":"SUM(V21:V26)","v":3.0280047697425916E-5},"BIODIVERSITY AND ECOLOGY",{"$f":"IF(W21>=LimOuputGreen,\"G\",IF(W21>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":21}]
[null,null,null,"Biodiversity and ecology",null,"Changes to biodiversity and ecology land use / type (1)",null,{"$f":"'BE - Biodiversity & Ecology'!Q52","v":2019},null,{"$f":"'BE - Biodiversity & Ecology'!S52","v":2059},null,{"$f":"'BE - Biodiversity & Ecology'!W54","v":1218.6548075983005},null,{"$f":"'BE - Biodiversity & Ecology'!M52","v":0.5},null,{"$f":"'BE - Biodiversity & Ecology'!O52","v":0.5},null,{"$f":"'BE - Biodiversity & Ecology'!Y54","v":304.66370189957513},null,null,null,3.0280047697425916E-5,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":22}]
[null,null,null,"Biodiversity and ecology",null,"Changes to biodiversity and ecology land use / type (2)",null,{"$f":"'BE - Biodiversity & Ecology'!Q62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!W64","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!M62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!O62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Y64","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":23}]
[null,null,null,"Biodiversity and ecology",null,"Changes to biodiversity and ecology land use / type (3)",null,{"$f":"'BE - Biodiversity & Ecology'!Q72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!W74","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!M72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!O72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Y74","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":24}]
[null,null,null,"Biodiversity and ecology",null,"Changes to biodiversity and ecology land use / type (4)",null,{"$f":"'BE - Biodiversity & Ecology'!Q82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!W84","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!M82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!O82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Y84","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":25}]
[null,null,null,"Biodiversity and ecology",null,"Changes to biodiversity and ecology land use / type (5)",null,{"$f":"'BE - Biodiversity & Ecology'!Q92","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S92","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!W94","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!M92","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!O92","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Y94","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":26}]
[]
[null,"Building temperature",null,"Building temperature",null,"External assessment, energy",null,{"$f":"'BT - Building Temperature'!N31","v":0},null,{"$f":"'BT - Building Temperature'!P31","v":0},null,{"$f":"'BT - Building Temperature'!H42+'BT - Building Temperature'!H44","v":0},null,{"$f":"'BT - Building Temperature'!F31","v":0},null,{"$f":"'BT - Building Temperature'!H31","v":0},null,{"$f":"'BT - Building Temperature'!J42+'BT - Building Temperature'!J44","v":0},null,null,null,{"$f":"R28/SUM(TotalValue)","v":0},{"$f":"SUM(V28:V29)","v":0},"BUILDING TEMPERATURE",{"$f":"IF(W28>=LimOuputGreen,\"G\",IF(W28>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":28}]
[null,null,null,"Building temperature",null,"Green roof impact heating and cooling",null,{"$f":"('BT - Building Temperature'!N69)","v":0},null,{"$f":"('BT - Building Temperature'!P69)","v":0},null,{"$f":"'BT - Building Temperature'!H88+'BT - Building Temperature'!H112+'BT - Building Temperature'!H90","v":0},null,{"$f":"'BT - Building Temperature'!F148","v":0},null,{"$f":"'BT - Building Temperature'!H148","v":0},null,{"$f":"'BT - Building Temperature'!J88+'BT - Building Temperature'!J112+'BT - Building Temperature'!J90","v":0},null,null,null,{"$f":"R29/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":29}]
[]
[null,"Carbon reduction",null,"Carbon ",null,"External assessment, reduced energy heating & cooling",null,{"$f":"'BT - Building Temperature'!N31","v":0},null,{"$f":"'BT - Building Temperature'!P31","v":0},null,{"$f":"'BT - Building Temperature'!H46+'BT - Building Temperature'!H48","v":0},null,{"$f":"'BT - Building Temperature'!F31","v":0},null,{"$f":"'BT - Building Temperature'!H31","v":0},null,{"$f":"'BT - Building Temperature'!J46+'BT - Building Temperature'!J48","v":0},null,null,null,{"$f":"R31/SUM(TotalValue)","v":0},{"$f":"SUM(V31:V36)","v":4.5395033380595461E-4},"CARBON REDUCTION",{"$f":"IF(W31>=LimOuputGreen,\"G\",IF(W31>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":31}]
[null,null,null,"Carbon ",null,"Reduced energy heating and cooling",null,{"$f":"'BT - Building Temperature'!N69","v":0},null,{"$f":"'BT - Building Temperature'!P69","v":0},null,{"$f":"'BT - Building Temperature'!H92+'BT - Building Temperature'!H94+'BT - Building Temperature'!H114","v":0},null,{"$f":"'BT - Building Temperature'!F77","v":0},null,{"$f":"'BT - Building Temperature'!H77","v":0},null,{"$f":"'BT - Building Temperature'!J92+'BT - Building Temperature'!J94+'BT - Building Temperature'!J114","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":32}]
[null,null,null,"Carbon ",null,"Reduced energy pumping",null,{"$f":"'AP1 - Pumping'!AA31","v":0},null,{"$f":"'AP1 - Pumping'!AD31","v":0},null,{"$f":"'AP1 - Pumping'!P107","v":0},null,{"$f":"'AP1 - Pumping'!AB101","v":0},null,{"$f":"'AP1 - Pumping'!AD101","v":0},null,{"$f":"'AP1 - Pumping'!R107","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":33}]
[null,null,null,"Carbon ",null,"Reduced energy RWH",null,{"$f":"'QW3 - Rainwater harvesting'!J46+'QW3 - Rainwater harvesting'!J116","v":2019},null,{"$f":"'QW3 - Rainwater harvesting'!L46+'QW3 - Rainwater harvesting'!L116","v":2059},null,{"$f":"'QW3 - Rainwater harvesting'!L59+'QW3 - Rainwater harvesting'!H129","v":2990.5862607271238},null,{"$f":"'QW3 - Rainwater harvesting'!H59+'QW3 - Rainwater harvesting'!J129","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!J59+'QW3 - Rainwater harvesting'!L129","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!N59+'QW3 - Rainwater harvesting'!N129","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":34}]
[null,null,null,"Carbon ",null,"Reduced energy treating wastewater",null,{"$f":"'AP2 - Treating wastewater'!Q50","v":2019},null,{"$f":"'AP2 - Treating wastewater'!S50","v":2059},null,{"$f":"'AP2 - Treating wastewater'!K66","v":634.60367822074295},null,{"$f":"'AP2 - Treating wastewater'!G66","v":0.75},null,{"$f":"'AP2 - Treating wastewater'!I66","v":1},null,{"$f":"'AP2 - Treating wastewater'!M66","v":475.95275866555721},null,null,null,4.7304198512184548E-5,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":35}]
[null,null,null,"Carbon ",null,"Reduced process emissions",null,{"$f":"'AP2 - Treating wastewater'!Q50","v":2019},null,{"$f":"'AP2 - Treating wastewater'!S50","v":2059},null,{"$f":"'AP2 - Treating wastewater'!K68","v":5455.3113953554439},null,{"$f":"'AP2 - Treating wastewater'!G68","v":0.75},null,{"$f":"'AP2 - Treating wastewater'!I68","v":1},null,{"$f":"'AP2 - Treating wastewater'!M68","v":4091.4835465165829},null,null,null,4.0664613529377009E-4,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":36}]
[]
[null,"Carbon sequestration",null,"Carbon sequestration",null,"External assessment",null,{"$f":"'CS - Carbon sequestration'!N32","v":0},null,{"$f":"'CS - Carbon sequestration'!P32","v":0},null,{"$f":"'CS - Carbon sequestration'!D32","v":0},null,{"$f":"'CS - Carbon sequestration'!F32","v":0},null,{"$f":"'CS - Carbon sequestration'!H32","v":0},null,{"$f":"'CS - Carbon sequestration'!J32","v":0},null,null,null,{"$f":"R38/SUM(TotalValue)","v":0},{"$f":"SUM(V38:V41)","v":0},"CARBON SEQUESTRATION",{"$f":"IF(W38>=LimOuputGreen,\"G\",IF(W38>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,"n/a",null,null,null,{"$f":"ROW()","v":38}]
[null,null,null,"Carbon sequestration",null,"Benefit from trees",null,{"$f":"'CS - Carbon sequestration'!H63","v":"0"},null,{"$f":"'CS - Carbon sequestration'!J63","v":"0"},null,{"$f":"'CS - Carbon sequestration'!H57","v":0},null,{"$f":"'CS - Carbon sequestration'!P63","v":"0"},null,{"$f":"'CS - Carbon sequestration'!R63","v":"0"},null,{"$f":"'CS - Carbon sequestration'!J57","v":0},null,"Takes the average start and finish year, and average confidence values",null,{"$f":"R39/SUM(TotalValue)","v":0},null,null,null,null,null,"n/a",null,null,null,{"$f":"ROW()","v":39}]
[null,null,null,"Carbon sequestration",null,"Benefit from restored flood plains",null,{"$f":"'CS - Carbon sequestration'!N80","v":0},null,{"$f":"'CS - Carbon sequestration'!P80","v":0},null,{"$f":"'CS - Carbon sequestration'!R80","v":0},null,{"$f":"'CS - Carbon sequestration'!J80","v":0},null,{"$f":"'CS - Carbon sequestration'!L80","v":0},null,{"$f":"'CS - Carbon sequestration'!T80","v":0},null,"\n",null,{"$f":"R40/SUM(TotalValue)","v":0},null,null,null,null,null,"n/a",null,null,null,{"$f":"ROW()","v":40}]
[null,null,null,"Carbon sequestration",null,"Benefit from woodland",null,{"$f":"'CS - Carbon sequestration'!R100","v":0},null,{"$f":"'CS - Carbon sequestration'!T100","v":0},null,{"$f":"'CS - Carbon sequestration'!N100","v":0},null,{"$f":"'CS - Carbon sequestration'!J100","v":0},null,{"$f":"'CS - Carbon sequestration'!L100","v":0},null,{"$f":"'CS - Carbon sequestration'!P100","v":0},null,"\n",null,{"$f":"R41/SUM(TotalValue)","v":0},null,null,null,null,null,"n/a",null,null,null,{"$f":"ROW()","v":41}]
[]
[null,"Crime",null,"Crime",null,"External assessment",null,{"$f":"'CR - Crime'!V54","v":0},null,{"$f":"'CR - Crime'!X54","v":0},null,{"$f":"'CR - Crime'!I54","v":0},null,{"$f":"'CR - Crime'!M54","v":0},null,{"$f":"'CR - Crime'!Q54","v":0},null,{"$f":"'CR - Crime'!S54","v":0},null,null,null,{"$f":"R43/SUM(TotalValue)","v":0},{"$f":"V43","v":0},"Crime",{"$f":"IF(W43>=LimOuputGreen,\"G\",IF(W43>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":43}]
[]
[null,"Economic Growth",null,"Economic Growth",null,"External assessment",null,{"$f":"'EG - Economic growth'!V54","v":0},null,{"$f":"'EG - Economic growth'!X54","v":0},null,{"$f":"'EG - Economic growth'!I54","v":0},null,{"$f":"'EG - Economic growth'!M54","v":0},null,{"$f":"'EG - Economic growth'!Q54","v":0},null,{"$f":"'EG - Economic growth'!S54","v":0},null,null,null,{"$f":"R45/SUM(TotalValue)","v":0},{"$f":"V45","v":0},"Economic Growth",{"$f":"IF(W45>=LimOuputGreen,\"G\",IF(W45>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":45}]
[]
[null,"Education",null,"Education",null,"External assessment",null,{"$f":"'Edu - Education'!N32","v":0},null,{"$f":"'Edu - Education'!P32","v":0},null,{"$f":"'Edu - Education'!D32","v":0},null,{"$f":"'Edu - Education'!F32","v":0},null,{"$f":"'Edu - Education'!H32","v":0},null,{"$f":"'Edu - Education'!J32","v":0},null,null,null,{"$f":"R47/SUM(TotalValue)","v":0},{"$f":"V47+V48","v":0},"Education",{"$f":"IF(W47>=LimOuputGreen,\"G\",IF(W47>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":47}]
[null,null,null,"Education",null,"Educational trips",null,{"$f":"'Edu - Education'!N46","v":0},null,{"$f":"'Edu - Education'!P46","v":0},null,{"$f":"'Edu - Education'!R48","v":0},null,{"$f":"IFERROR(AVERAGE('Edu - Education'!J46,'Edu - Education'!J44),0)","v":0},null,{"$f":"IFERROR(AVERAGE('Edu - Education'!L46,'Edu - Education'!L44),0)","v":0},null,{"$f":"'Edu - Education'!T48","v":0},null,null,null,{"$f":"R48/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":48}]
[]
[null,"Enabling development",null,"Enabling development",null,"External assessment",null,{"$f":"'ED - Enabling development'!Q31","v":0},null,{"$f":"'ED - Enabling development'!S31","v":0},null,{"$f":"'ED - Enabling development'!I31","v":0},null,{"$f":"'ED - Enabling development'!M31","v":0},null,{"$f":"'ED - Enabling development'!O31","v":0},null,{"$f":"'ED - Enabling development'!U31","v":0},null,null,null,{"$f":"R50/SUM(TotalValue)","v":0},{"$f":"V50+V51","v":0},"Enabling development",{"$f":"IF(W50>=LimOuputGreen,\"G\",IF(W50>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":50}]
[null,null,null,"Enabling development",null,"Enabling development",null,{"$f":"IFERROR((AVERAGE('ED - Enabling development'!S44,'ED - Enabling development'!S46,'ED - Enabling development'!S48,'ED - Enabling development'!S50,'ED - Enabling development'!S52)),0)","v":0},null,{"$f":"IFERROR((AVERAGE('ED - Enabling development'!U44,'ED - Enabling development'!U46,'ED - Enabling development'!U48,'ED - Enabling development'!U50,'ED - Enabling development'!U52)),0)","v":0},null,{"$f":"SUM('ED - Enabling development'!W52,'ED - Enabling development'!W50,'ED - Enabling development'!W48,'ED - Enabling development'!W46,'ED - Enabling development'!W44)","v":0},null,{"$f":"IFERROR((AVERAGE('ED - Enabling development'!O44,'ED - Enabling development'!O46,'ED - Enabling development'!O48,'ED - Enabling development'!O50,'ED - Enabling development'!O52)),0)","v":0},null,{"$f":"IFERROR((AVERAGE('ED - Enabling development'!Q44,'ED - Enabling development'!Q46,'ED - Enabling development'!Q48,'ED - Enabling development'!Q50,'ED - Enabling development'!Q52)),0)","v":0},null,{"$f":"SUM('ED - Enabling development'!Y44,'ED - Enabling development'!Y46,'ED - Enabling development'!Y48,'ED - Enabling development'!Y50,'ED - Enabling development'!Y52)","v":0},null,null,null,{"$f":"R51/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":51}]
[]
[null,"Flooding",null,"Flooding",null,"External assessment with damages comparison",null,{"$f":"'F - Flooding'!O33","v":0},null,{"$f":"'F - Flooding'!Q33","v":0},null,{"$f":"'F - Flooding'!K35","v":0},null,{"$f":"'F - Flooding'!G33","v":0},null,{"$f":"'F - Flooding'!I33","v":0},null,{"$f":"'F - Flooding'!M35","v":0},null,null,null,{"$f":"R53/SUM(TotalValue)","v":0},{"$f":"SUM(V53:V58)","v":0.37230750586605232},"FLOODING",{"$f":"IF(W53>=LimOuputGreen,\"G\",IF(W53>=LimOuputAmber,\"A\",\"\"))","v":"G"},null,null,"n/a",null,null,null,{"$f":"ROW()","v":53}]
[null,null,null,"Flooding",null,"External assessment - Water company benefit calculation",null,{"$f":"'F - Flooding'!O49","v":0},null,{"$f":"'F - Flooding'!Q49","v":0},null,{"$f":"'F - Flooding'!K49","v":0},null,{"$f":"'F - Flooding'!G49","v":0},null,{"$f":"'F - Flooding'!I49","v":0},null,{"$f":"'F - Flooding'!M49","v":0},null,null,null,{"$f":"R54/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":54}]
[null,null,null,"Flooding",null,"AAD Damages Assessment",null,{"$f":"'F - Flooding'!Q64","v":2019},null,{"$f":"'F - Flooding'!S64","v":2059},null,{"$f":"'F - Flooding'!U67","v":7491968.580471673},null,{"$f":"IFERROR((AVERAGE('F - Flooding'!M62,'F - Flooding'!M64)),0)","v":0.5},null,{"$f":"IFERROR((AVERAGE('F - Flooding'!O62,'F - Flooding'!O64)),0)","v":1},null,{"$f":"'F - Flooding'!W67","v":3745984.2902358365},null,null,null,{"$f":"R55/SUM(TotalValue)","v":0.37230750586605232},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":55}]
[null,null,null,"Flooding",null,"External Assessment - FCRM GiA Calculation",null,{"$f":"'F - Flooding'!M81","v":0},null,{"$f":"'F - Flooding'!O81","v":0},null,{"$f":"'F - Flooding'!Q84","v":0},null,{"$f":"IFERROR((SUM('F - Flooding'!I79,'F - Flooding'!I81)/COUNT('F - Flooding'!I79,'F - Flooding'!I81)),0)","v":0},null,{"$f":"IFERROR((SUM('F - Flooding'!K79,'F - Flooding'!K81)/COUNT('F - Flooding'!K79,'F - Flooding'!K81)),0)","v":0},null,{"$f":"'F - Flooding'!S84","v":0},null,null,null,{"$f":"R56/SUM(TotalValue)","v":0},null,null,null,null,null,"n/a",null,null,null,{"$f":"ROW()","v":56}]
[null,null,null,"Flooding",null,"Loss of time",null,{"$f":"'F - Flooding'!Q98","v":0},null,{"$f":"'F - Flooding'!S98","v":0},null,{"$f":"'F - Flooding'!U98","v":0},null,{"$f":"'F - Flooding'!M98","v":0},null,{"$f":"'F - Flooding'!O98","v":0},null,{"$f":"'F - Flooding'!W98","v":0},null,null,null,{"$f":"R57/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":57}]
[null,null,null,"Flooding",null,"Health benefits",null,{"$f":"'F - Flooding'!Q106","v":0},null,{"$f":"'F - Flooding'!S106","v":0},null,{"$f":"'F - Flooding'!U106","v":0},null,{"$f":"'F - Flooding'!M106","v":0},null,{"$f":"'F - Flooding'!O106","v":0},null,{"$f":"'F - Flooding'!W106","v":0},null,null,null,{"$f":"R57/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":58}]
[]
[null,"Flows in watercourses",null,"Flows in watercourses",null,"External assessment",null,{"$f":"'QW1 - Flows'!Q34","v":0},null,{"$f":"'QW1 - Flows'!S34","v":0},null,{"$f":"'QW1 - Flows'!G36","v":0},null,{"$f":"'QW1 - Flows'!I36","v":""},null,{"$f":"'QW1 - Flows'!K36","v":""},null,{"$f":"'QW1 - Flows'!M36","v":0},null,null,null,{"$f":"R60/SUM(TotalValue)","v":0},{"$f":"SUM(V60:V61)","v":0},"FLOWS IN WATERCOURSES",{"$f":"IF(W60>=LimOuputGreen,\"G\",IF(W60>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":60}]
[null,null,null,"Flows in watercourses",null,"Receiving water - quantity",null,{"$f":"IFERROR(AVERAGE('QW1 - Flows'!W51,'QW1 - Flows'!W53,'QW1 - Flows'!W55,'QW1 - Flows'!W57,'QW1 - Flows'!W59),0)","v":0},null,{"$f":"IFERROR(AVERAGE('QW1 - Flows'!Y51,'QW1 - Flows'!Y53,'QW1 - Flows'!Y55,'QW1 - Flows'!Y57,'QW1 - Flows'!Y59),0)","v":0},null,{"$f":"SUM('QW1 - Flows'!AA51,'QW1 - Flows'!AA53,'QW1 - Flows'!AA55,'QW1 - Flows'!AA57,'QW1 - Flows'!AA59)","v":0},null,{"$f":"IFERROR(AVERAGE('QW1 - Flows'!S51,'QW1 - Flows'!S53,'QW1 - Flows'!S55,'QW1 - Flows'!S57,'QW1 - Flows'!S59),0)","v":0},null,{"$f":"IFERROR(AVERAGE('QW1 - Flows'!U51,'QW1 - Flows'!U53,'QW1 - Flows'!U55,'QW1 - Flows'!U57,'QW1 - Flows'!U59),0)","v":0},null,{"$f":"SUM('QW1 - Flows'!AC51,'QW1 - Flows'!AC53,'QW1 - Flows'!AC55,'QW1 - Flows'!AC57,'QW1 - Flows'!AC59)","v":0},null,null,null,{"$f":"R61/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":61}]
[]
[null,"Groundwater recharge",null,"Groundwater recharge",null,"External assessment",null,{"$f":"'QW2 - Groundwater recharge'!N33","v":0},null,{"$f":"'QW2 - Groundwater recharge'!P33","v":0},null,{"$f":"'QW2 - Groundwater recharge'!F33","v":0},null,{"$f":"'QW2 - Groundwater recharge'!H33","v":0},null,{"$f":"'QW2 - Groundwater recharge'!J33","v":0},null,{"$f":"'QW2 - Groundwater recharge'!L33","v":0},null,null,null,{"$f":"R63/SUM(TotalValue)","v":0},{"$f":"SUM(V63:V65)","v":0},"GROUNDWATER RECHARGE",{"$f":"IF(W63>=LimOuputGreen,\"G\",IF(W63>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":63}]
[null,null,null,"Groundwater recharge",null,"Seriously water stressed areas",null,{"$f":"'QW2 - Groundwater recharge'!N51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!P51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!R53","v":0},null,{"$f":"'QW2 - Groundwater recharge'!J51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!L51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!T53","v":0},null,null,null,{"$f":"R64/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":64}]
[null,null,null,"Groundwater recharge",null,"Not water stressed areas",null,{"$f":"'QW2 - Groundwater recharge'!N63","v":0},null,{"$f":"'QW2 - Groundwater recharge'!P63","v":0},null,{"$f":"'QW2 - Groundwater recharge'!R65","v":0},null,{"$f":"'QW2 - Groundwater recharge'!J63","v":0},null,{"$f":"'QW2 - Groundwater recharge'!L63","v":0},null,{"$f":"'QW2 - Groundwater recharge'!T65","v":0},null,null,null,{"$f":"R65/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":65}]
[]
[null,"Health",null,"Health ",null,"External assessment",null,{"$f":"'H - Health'!P31","v":0},null,{"$f":"'H - Health'!R31","v":0},null,{"$f":"'H - Health'!F31","v":0},null,{"$f":"'H - Health'!H31","v":0},null,{"$f":"'H - Health'!J31","v":0},null,{"$f":"'H - Health'!L31","v":0},null,null,null,{"$f":"R67/SUM(TotalValue)","v":0},{"$f":"SUM(V67:V72)","v":0},"HEALTH",{"$f":"IF(W67>=LimOuputGreen,\"G\",IF(W67>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,"n/a",null,null,null,{"$f":"ROW()","v":67}]
[null,null,null,"Health ",null,"Walking",null,"n/a",null,{"$f":"'H - Health'!H48","v":0},null,{"$f":"IFERROR('H - Health'!H52*(100%/N68),0)","v":0},null,{"$f":"'H - Health'!H46","v":0},null,1,null,{"$f":"'H - Health'!H52","v":0},null,"No start / end, only number of years",null,0,null,null,null,null,null,"n/a",null,null,null,{"$f":"ROW()","v":68}]
[null,null,null,"Health ",null,"Cycling",null,"n/a",null,{"$f":"'H - Health'!R48","v":0},null,{"$f":"IFERROR('H - Health'!R52*(100%/N69),0)","v":0},null,{"$f":"'H - Health'!R46","v":0},null,1,null,{"$f":"'H - Health'!R52","v":0},null,"No start / end, only number of years",null,0,null,null,null,null,null,"n/a",null,null,null,{"$f":"ROW()","v":69}]
[null,null,null,"Health ",null,"Physical activity avoided cost (no. of visits)",null,{"$f":"'H - Health'!N81","v":0},null,{"$f":"'H - Health'!P81","v":0},null,{"$f":"'H - Health'!R83","v":0},null,{"$f":"'H - Health'!J81","v":0},null,{"$f":"'H - Health'!L81","v":0},null,{"$f":"'H - Health'!T83","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":70}]
[null,null,null,"Health ",null,"View of green space",null,{"$f":"'H - Health'!N106","v":0},null,{"$f":"'H - Health'!P106","v":0},null,{"$f":"'H - Health'!R108","v":0},null,{"$f":"'H - Health'!J106","v":0},null,{"$f":"'H - Health'!L106","v":0},null,{"$f":"'H - Health'!T108","v":0},null,null,null,0,null,null,null,null,null,{"$f":"'H - Health'!F106-'H - Health'!F104","v":0},null,null,null,{"$f":"ROW()","v":71}]
[null,null,null,"Health ",null,"View over green space - emotional well being (no. of visits)",null,{"$f":"'H - Health'!N122","v":0},null,{"$f":"'H - Health'!P122","v":0},null,{"$f":"'H - Health'!R124","v":0},null,{"$f":"'H - Health'!J122","v":0},null,{"$f":"'H - Health'!L122","v":0},null,{"$f":"'H - Health'!T124","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":72}]
[]
[null,"Noise",null,"Noise",null,"External assessment",null,{"$f":"'N - Noise'!N34","v":0},null,{"$f":"'N - Noise'!P34","v":0},null,{"$f":"'N - Noise'!F34","v":0},null,{"$f":"'N - Noise'!H34","v":0},null,{"$f":"'N - Noise'!J34","v":0},null,{"$f":"'N - Noise'!L34","v":0},null,null,null,{"$f":"R74/SUM(TotalValue)","v":0},{"$f":"SUM(V74:V75)","v":0},"Noise",{"$f":"IF(W74>=LimOuputGreen,\"G\",IF(W74>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!I13","v":0},null,null,null,{"$f":"ROW()","v":74}]
[null,null,null,"Noise",null,"Noise reduction",null,{"$f":"IFERROR(AVERAGE('N - Noise'!R50,'N - Noise'!R52,'N - Noise'!R54,'N - Noise'!R56,'N - Noise'!R58),0)","v":0},null,{"$f":"IFERROR(AVERAGE('N - Noise'!T50,'N - Noise'!T52,'N - Noise'!T54,'N - Noise'!T56,'N - Noise'!T58),0)","v":0},null,{"$f":"SUM('N - Noise'!V50,'N - Noise'!V52,'N - Noise'!V54,'N - Noise'!V56,'N - Noise'!V58)","v":0},null,{"$f":"IFERROR(AVERAGE('N - Noise'!N50,'N - Noise'!N52,'N - Noise'!N54,'N - Noise'!N56,'N - Noise'!N58),0)","v":0},null,{"$f":"IFERROR(AVERAGE('N - Noise'!P50,'N - Noise'!P52,'N - Noise'!P54,'N - Noise'!P56,'N - Noise'!P58),0)","v":0},null,{"$f":"SUM('N - Noise'!X50,'N - Noise'!X52,'N - Noise'!X54,'N - Noise'!X56,'N - Noise'!X58)","v":0},null,null,null,{"$f":"R75/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!I14","v":0},null,null,null,{"$f":"ROW()","v":75}]
[]
[null,"Pumping ",null,"Pumping ",null,"External assessment",null,{"$f":"'AP1 - Pumping'!AA31","v":0},null,{"$f":"'AP1 - Pumping'!AD31","v":0},null,{"$f":"'AP1 - Pumping'!I31","v":0},null,{"$f":"'AP1 - Pumping'!M31","v":0},null,{"$f":"'AP1 - Pumping'!P31","v":0},null,{"$f":"'AP1 - Pumping'!R31","v":0},null,null,null,{"$f":"R77/SUM(TotalValue)","v":0},{"$f":"SUM(V77:V78)","v":0},"Pumping wastewater",{"$f":"IF(W77>=LimOuputGreen,\"G\",IF(W77>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!I16","v":""},null,null,null,{"$f":"ROW()","v":77}]
[null,null,null,"Pumping ",null,"Reduced energy",null,{"$f":"pumpStartYr","v":0},null,{"$f":"pumpEndYr","v":0},null,{"$f":"'AP1 - Pumping'!P105","v":0},null,{"$f":"'AP1 - Pumping'!AB101","v":0},null,{"$f":"'AP1 - Pumping'!AD101","v":0},null,{"$f":"'AP1 - Pumping'!R105","v":0},null,null,null,{"$f":"R78/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!I17","v":""},null,null,null,{"$f":"ROW()","v":78}]
[]
[null,"Rain water harvesting",null,"Rain Water harvesting",null,"External assessment",null,{"$f":"'QW3 - Rainwater harvesting'!L32","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!N32","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!F32","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!H32","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!J32","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!P32","v":0},null,null,null,{"$f":"R80/SUM(TotalValue)","v":0},{"$f":"SUM(V80:V82)","v":0},"RAINWATER HARVESTING",{"$f":"IF(W80>=LimOuputGreen,\"G\",IF(W80>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":80}]
[null,null,null,"Rain Water harvesting",null,"Reduction in energy usage by Water Co",null,{"$f":"'QW3 - Rainwater harvesting'!$J$46+'QW3 - Rainwater harvesting'!$J$116","v":2019},null,{"$f":"'QW3 - Rainwater harvesting'!$L$46+'QW3 - Rainwater harvesting'!$L$116","v":2059},null,{"$f":"'QW3 - Rainwater harvesting'!L57+'QW3 - Rainwater harvesting'!H127","v":25487.029892808314},null,{"$f":"'QW3 - Rainwater harvesting'!H57+'QW3 - Rainwater harvesting'!J127","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!J57+'QW3 - Rainwater harvesting'!L127","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!N57+'QW3 - Rainwater harvesting'!N127","v":0},null,null,null,{"$f":"R81/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":81}]
[null,null,null,"Rain Water harvesting",null,"Customer bill reduction",null,{"$f":"'QW3 - Rainwater harvesting'!$J$46+'QW3 - Rainwater harvesting'!$J$116","v":2019},null,{"$f":"'QW3 - Rainwater harvesting'!$L$46+'QW3 - Rainwater harvesting'!$L$116","v":2059},null,{"$f":"'QW3 - Rainwater harvesting'!L55+'QW3 - Rainwater harvesting'!H125","v":31858.787366010387},null,{"$f":"'QW3 - Rainwater harvesting'!H55+'QW3 - Rainwater harvesting'!J125","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!J55+'QW3 - Rainwater harvesting'!L125","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!N55+'QW3 - Rainwater harvesting'!N125","v":0},null,"This is not taken forward further as part of the assessment",null,{"$f":"R82/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":82}]
[]
[null,"Recreation",null,"Recreation",null,"External assessment",null,{"$f":"'R - Recreation'!P31","v":0},null,{"$f":"'R - Recreation'!R31","v":0},null,{"$f":"'R - Recreation'!F31","v":0},null,{"$f":"'R - Recreation'!H31","v":0},null,{"$f":"'R - Recreation'!J31","v":0},null,{"$f":"'R - Recreation'!L31","v":0},null,null,null,{"$f":"R84/SUM(TotalValue)","v":0},{"$f":"SUM(V84:V90)","v":2.5071784311530124E-2},"RECREATION",{"$f":"IF(W84>=LimOuputGreen,\"G\",IF(W84>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":84}]
[null,null,null,"Recreation",null,"General Recreation Activities",null,{"$f":"'R - Recreation'!N49","v":2019},null,{"$f":"'R - Recreation'!P49","v":2059},null,{"$f":"'R - Recreation'!R51","v":892945.15380509943},null,{"$f":"'R - Recreation'!J49","v":0.5},null,{"$f":"'R - Recreation'!L49","v":0.5},null,{"$f":"'R - Recreation'!T51","v":223236.28845127486},null,null,null,2.2187104732053278E-2,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":85}]
[null,null,null,"Recreation",null,"Visits to Freshwater and floodplains",null,{"$f":"'R - Recreation'!N61","v":0},null,{"$f":"'R - Recreation'!P61","v":0},null,{"$f":"'R - Recreation'!R63","v":0},null,{"$f":"'R - Recreation'!J61","v":0},null,{"$f":"'R - Recreation'!L61","v":0},null,{"$f":"'R - Recreation'!T63","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":86}]
[null,null,null,"Recreation",null,"Visits to woodland",null,{"$f":"'R - Recreation'!N74","v":0},null,{"$f":"'R - Recreation'!P74","v":0},null,{"$f":"'R - Recreation'!R76","v":0},null,{"$f":"'R - Recreation'!J74","v":0},null,{"$f":"'R - Recreation'!L74","v":0},null,{"$f":"'R - Recreation'!T76","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":87}]
[null,null,null,"Recreation",null,"Constructed wetlands",null,{"$f":"'R - Recreation'!N88","v":0},null,{"$f":"'R - Recreation'!P88","v":0},null,{"$f":"'R - Recreation'!R90","v":0},null,{"$f":"'R - Recreation'!J88","v":0},null,{"$f":"'R - Recreation'!L88","v":0},null,{"$f":"'R - Recreation'!T90","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":88}]
[null,null,null,"Recreation",null,"Coarse angling",null,{"$f":"'R - Recreation'!N103","v":2019},null,{"$f":"'R - Recreation'!P103","v":2059},null,{"$f":"'R - Recreation'!R105","v":38699.065393798846},null,{"$f":"'R - Recreation'!J103","v":0.75},null,{"$f":"'R - Recreation'!L103","v":1},null,{"$f":"'R - Recreation'!T105","v":29024.299045349137},null,null,null,2.8846795794768452E-3,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":89}]
[null,null,null,"Recreation",null,"Game angling",null,{"$f":"'R - Recreation'!N118","v":0},null,{"$f":"'R - Recreation'!P118","v":0},null,{"$f":"'R - Recreation'!R120","v":0},null,{"$f":"'R - Recreation'!J118","v":0},null,{"$f":"'R - Recreation'!L118","v":0},null,{"$f":"'R - Recreation'!T120","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":90}]
[]
[null,"Tourism",null,"Tourism",null,"External assessment",null,{"$f":"'T - Tourism'!U57","v":0},null,{"$f":"'T - Tourism'!W57","v":0},null,{"$f":"'T - Tourism'!I57","v":0},null,{"$f":"'T - Tourism'!M57","v":0},null,{"$f":"'T - Tourism'!P57","v":0},null,{"$f":"'T - Tourism'!R57","v":0},null,null,null,{"$f":"R92/SUM(TotalValue)","v":0},{"$f":"V92","v":0},"Tourism",{"$f":"IF(W92>=LimOuputGreen,\"G\",IF(W92>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!I13","v":0},null,null,null,{"$f":"ROW()","v":92}]
[]
[null,"Traffic calming",null,"Traffic calming",null,"External assessment",null,{"$f":"'TC - Traffic calming'!O31","v":0},null,{"$f":"'TC - Traffic calming'!Q31","v":0},null,{"$f":"'TC - Traffic calming'!G31","v":0},null,{"$f":"'TC - Traffic calming'!I31","v":0},null,{"$f":"'TC - Traffic calming'!K31","v":0},null,{"$f":"'TC - Traffic calming'!M31","v":0},null,null,null,{"$f":"R94/SUM(TotalValue)","v":0},{"$f":"V94","v":0},"Traffic calming",{"$f":"IF(W94>=LimOuputGreen,\"G\",IF(W94>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!I14","v":0},null,null,null,{"$f":"ROW()","v":94}]
[null,null,null,"Traffic calming",null,"Reduction in accidents (A)",null,{"$f":"('TC - Traffic calming'!Q43)","v":0},null,{"$f":"('TC - Traffic calming'!S43)","v":0},null,{"$f":"'TC - Traffic calming'!U43","v":0},null,{"$f":"('TC - Traffic calming'!M43)","v":0},null,{"$f":"('TC - Traffic calming'!O43)","v":0},null,{"$f":"'TC - Traffic calming'!W43","v":0},null,null,null,{"$f":"R95/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!I14","v":0},null,null,null,{"$f":"ROW()","v":95}]
[null,null,null,"Traffic calming",null,"Reduction in accidents (B)",null,{"$f":"'TC - Traffic calming'!Q50","v":0},null,{"$f":"'TC - Traffic calming'!S50","v":0},null,{"$f":"'TC - Traffic calming'!U50","v":0},null,{"$f":"'TC - Traffic calming'!M50","v":0},null,{"$f":"'TC - Traffic calming'!O50","v":0},null,{"$f":"'TC - Traffic calming'!W50","v":0},null,null,null,{"$f":"R96/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!I15","v":""},null,null,null,{"$f":"ROW()","v":96}]
[]
[null,"Treating wastewater",null,"Treating wastewater",null,"External assessment",null,{"$f":"'AP2 - Treating wastewater'!Q36","v":0},null,{"$f":"'AP2 - Treating wastewater'!S36","v":0},null,{"$f":"'AP2 - Treating wastewater'!G34","v":0},null,{"$f":"'AP2 - Treating wastewater'!I34","v":0},null,{"$f":"'AP2 - Treating wastewater'!K34","v":0},null,{"$f":"'AP2 - Treating wastewater'!M34","v":0},null,null,null,{"$f":"R98/SUM(TotalValue)","v":0},{"$f":"SUM(V98:V99)","v":5.3100183875727245E-3},"TREATING WASTEWATER",{"$f":"IF(W98>=LimOuputGreen,\"G\",IF(W98>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":98}]
[null,null,null,"Treating wastewater",null,"Overall assessment",null,{"$f":"'AP2 - Treating wastewater'!Q50","v":2019},null,{"$f":"'AP2 - Treating wastewater'!S50","v":2059},null,{"$f":"'AP2 - Treating wastewater'!K62+'AP2 - Treating wastewater'!K64","v":71235.900959308128},null,{"$f":"IFERROR(AVERAGE('AP2 - Treating wastewater'!G62,'AP2 - Treating wastewater'!G64),0)","v":0.75},null,{"$f":"IFERROR(AVERAGE('AP2 - Treating wastewater'!I62,'AP2 - Treating wastewater'!I64),0)","v":1},null,{"$f":"'AP2 - Treating wastewater'!M62+'AP2 - Treating wastewater'!M64","v":53426.9257194811},null,null,null,{"$f":"R99/SUM(TotalValue)","v":5.3100183875727245E-3},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":99}]
[]
[null,"Water quality and pollution",null,"Water quality / pollution",null,"External assessment",null,{"$f":"'WQ - Water quality'!Q34","v":0},null,{"$f":"'WQ - Water quality'!S34","v":0},null,{"$f":"'WQ - Water quality'!G36","v":0},null,{"$f":"'WQ - Water quality'!I36","v":""},null,{"$f":"'WQ - Water quality'!K36","v":""},null,{"$f":"'WQ - Water quality'!M36","v":0},null,null,null,{"$f":"R101/SUM(TotalValue)","v":0},{"$f":"SUM(V101:V106)","v":0.11350646612446141},"WATER QUALITY",{"$f":"IF(W101>=LimOuputGreen,\"G\",IF(W101>=LimOuputAmber,\"A\",\"\"))","v":"A"},null,null,null,null,null,null,{"$f":"ROW()","v":101}]
[null,null,null,"Water quality / pollution",null,"Receiving waters",null,{"$f":"'WQ - Water quality'!W56","v":2019},null,{"$f":"'WQ - Water quality'!Y56","v":2059},null,{"$f":"'WQ - Water quality'!AA56","v":1142049.0649344937},null,{"$f":"'WQ - Water quality'!S56","v":0.5},null,{"$f":"'WQ - Water quality'!U56","v":1},null,{"$f":"'WQ - Water quality'!AC56","v":571024.53246724687},null,null,null,{"$f":"R102/SUM(TotalValue)","v":5.6753233062230707E-2},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":102}]
[null,null,null,"Water quality / pollution",null,"Receiving waters",null,{"$f":"'WQ - Water quality'!W58","v":0},null,{"$f":"'WQ - Water quality'!Y58","v":0},null,{"$f":"'WQ - Water quality'!AA58","v":0},null,{"$f":"'WQ - Water quality'!S58","v":0},null,{"$f":"'WQ - Water quality'!U58","v":0},null,{"$f":"'WQ - Water quality'!AC58","v":0},null,null,null,{"$f":"R103/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":103}]
[null,null,null,"Water quality / pollution",null,"Receiving waters",null,{"$f":"'WQ - Water quality'!W60","v":0},null,{"$f":"'WQ - Water quality'!Y60","v":0},null,{"$f":"'WQ - Water quality'!AA60","v":0},null,{"$f":"'WQ - Water quality'!S60","v":0},null,{"$f":"'WQ - Water quality'!U60","v":0},null,{"$f":"'WQ - Water quality'!AC60","v":0},null,null,null,{"$f":"R104/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":104}]
[null,null,null,"Water quality / pollution",null,"Receiving waters",null,{"$f":"'WQ - Water quality'!W62","v":0},null,{"$f":"'WQ - Water quality'!Y62","v":0},null,{"$f":"'WQ - Water quality'!AA62","v":0},null,{"$f":"'WQ - Water quality'!S62","v":0},null,{"$f":"'WQ - Water quality'!U62","v":0},null,{"$f":"'WQ - Water quality'!AC62","v":0},null,null,null,{"$f":"R105/SUM(TotalValue)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":105}]
[null,null,null,"Water quality / pollution",null,"Receiving waters",null,{"$f":"'WQ - Water quality'!W64","v":0},null,{"$f":"'WQ - Water quality'!Y64","v":0},null,{"$f":"'WQ - Water quality'!AA64","v":0},null,{"$f":"'WQ - Water quality'!S64","v":0},null,{"$f":"'WQ - Water quality'!U64","v":0},null,{"$f":"'WQ - Water quality'!AC64","v":0},null,null,null,{"$f":"R102/SUM(TotalValue)","v":5.6753233062230707E-2},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":106}]
[]
[null,{"$f":"IF(F108=0,D108,F108)","v":"Flooding & Climate change "},null,"User defined 1",null,{"$f":"'User-defined benefits'!G27","v":"Flooding & Climate change "},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!Q32:Q34)),\"0\")","v":2025},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!S32:S34)),\"0\")","v":2055},null,{"$f":"'User-defined benefits'!U36","v":494938.66586305638},null,{"$f":"'User-defined benefits'!M36","v":0.5},null,{"$f":"'User-defined benefits'!O36","v":1},null,{"$f":"'User-defined benefits'!W36","v":247469.33293152819},null,null,null,{"$f":"R108/SUM(TotalValue)","v":2.4595589031760848E-2},{"$f":"V108","v":2.4595589031760848E-2},"User defined 1",{"$f":"IF(W108>=LimOuputGreen,\"G\",IF(W108>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":108}]
[]
[null,{"$f":"IF(F110=0,D110,F110)","v":"User defined 2"},null,"User defined 2",null,{"$f":"'User-defined benefits'!G45","v":0},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!Q50:Q52)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!S50:S52)),\"0\")","v":"0"},null,{"$f":"'User-defined benefits'!U54","v":0},null,{"$f":"'User-defined benefits'!M54","v":""},null,{"$f":"'User-defined benefits'!O54","v":""},null,{"$f":"'User-defined benefits'!W54","v":0},null,null,null,{"$f":"R110/SUM(TotalValue)","v":0},{"$f":"V110","v":0},"User defined 2",{"$f":"IF(W110>=LimOuputGreen,\"G\",IF(W110>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":110}]
[]
[null,{"$f":"IF(F112=0,D112,F112)","v":"User defined 3"},null,"User defined 3",null,{"$f":"'User-defined benefits'!G63","v":0},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!Q68:Q70)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!S68:S70)),\"0\")","v":"0"},null,{"$f":"'User-defined benefits'!U72","v":0},null,{"$f":"'User-defined benefits'!M72","v":""},null,{"$f":"'User-defined benefits'!O72","v":""},null,{"$f":"'User-defined benefits'!W72","v":0},null,null,null,{"$f":"R112/SUM(TotalValue)","v":0},0,"User defined 3",{"$f":"IF(W112>=LimOuputGreen,\"G\",IF(W112>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":112}]
[]
[null,{"$f":"IF(F114=0,D114,F114)","v":"User defined 4"},null,"User defined 4",null,{"$f":"'User-defined benefits'!G81","v":0},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!Q86:Q88)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!S86:S88)),\"0\")","v":"0"},null,{"$f":"'User-defined benefits'!U90","v":0},null,{"$f":"'User-defined benefits'!M90","v":""},null,{"$f":"'User-defined benefits'!O90","v":""},null,{"$f":"'User-defined benefits'!W90","v":0},null,null,null,{"$f":"R114/SUM(TotalValue)","v":0},0,"User defined 4",{"$f":"IF(W114>=LimOuputGreen,\"G\",IF(W114>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":114}]
[]
[null,{"$f":"IF(F116=0,D116,F116)","v":"User defined 5"},null,"User defined 5",null,{"$f":"'User-defined benefits'!G99","v":0},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!Q104:Q106)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!S104:S106)),\"0\")","v":"0"},null,{"$f":"'User-defined benefits'!U108","v":0},null,{"$f":"'User-defined benefits'!M108","v":""},null,{"$f":"'User-defined benefits'!O108","v":""},null,{"$f":"'User-defined benefits'!W108","v":0},null,null,null,{"$f":"R116/SUM(TotalValue)","v":0},0,"User defined 5",{"$f":"IF(W116>=LimOuputGreen,\"G\",IF(W116>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"ROW()","v":116}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"D142-L82","v":30032985.750077531},null,null,null,"TOTAL",null,{"$f":"SUM(TotalValue)-R82","v":10061533.090830447},null,"excluding customer bill reduction",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":118}]
[]
[]
[">>HIDE_BELOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These cells define the 'totalvalues' range"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Defined Name:\nTotalValue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Column","R"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Used Row",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last Used Row",108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This page","Summary of outputs - Monetised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 and above  = green,      From 5 to just under 10 = amber,         Less than 5 = no colour.\n"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limit Ouput Green",0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limit Ouput Amber",0.1]
[]
[]
[]
[]
[]
[]
["Questions"]
[null,null,null,null,null,null,null,"pull this over or set here?",null,".",null,"calculated on this page,  despite having the equation below; am unsure exactly how this should work",null,"I have pulled across an average from the pumping.. Is this right??.. Only other option is to pull across each pumpig line.. Which is not really ideal or relevant../",null,".",null,null,null,null,"presume that a single line should be returned form the pumping page../ if so - then we need to have this highlighted/ or inputted specifically on the pumping page../ currently I have just written this value in what is currently the hidden area on the pumping page.","<<-- same","<<-- same",null,null,null,null,"annual + start + end implies that there is a current/ should current be stored/visible in a cell at the top?"]
[]
[null,null,null,"Total PV benefits",null,null,null,"Uncertainty applied",null,"Total PV benefits",null,"Benefit-cost ratio",null,"Net present value"]
[null,null,null,{"$f":"SUM(L13:L116)","v":30064844.537443541},null,null,null,null,null,{"$f":"R118","v":10061533.090830447}]
[]
[]
[]
[null,null,null,"Pumping",null,null,null,2015,null,2080,null,"calculated",null,"from impact sheet",null,"from impact sheet",null,"calculated",null,null,null,null,null,null,null,null,null,"yearly value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"from impact tab","from impact tab","from impact tab"]
[null,null,null,"Air quality",null,null,null,null,null,null,null,"PV",null,"Q",null,"M",null,"PVA = PV * (Q+M)/2",null,"Air quality",null,null,null,null,null,null,null,"AV"]
[null,null,null,"Air quality",null,null,null,null,null,null,null,2,null,1,null,1,null,{"$f":"L149*((N149+P149)/2)","v":2},null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Biodiversity",null,null,null,null,null,null,null,"** PV (year t) = PV(t-1)/1+discount rate",null,null,null,null,null,null,null,"Biodiversity"]
[null,null,null,"Flooding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"…."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(colour coded)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"from impact tab",null,"from impact tab"]
[]
[]
[null,"Comments",null,null,null,null,null,null,null,null,null,"Bruce Horton:",null,"Bruce Horton:",null,"Bruce Horton:",null,null,null,null,null,null,null,null,null,null,null,"Bruce Horton:"]
[null,null,null,null,null,null,null,null,null,null,null,"This is sum of discounted annual values from 'year start' to 'year end', where PV (year t) = PV(t-1)/1+discount rate",null,"Allow user to add value from 0 (no certainty) to 1 (certain)",null,"Allow user to insert level of confidence in result (e.g. high, med, low)",null,null,null,null,null,null,null,null,null,null,null,"we need flexibility for annual value to be same every year (from 'year start' to 'year end') or for users to vary this, e.g. increase gradually"]
[]
[]
[]
[null,"Show On Results",null,"ü",null,"ü",null,null,null,null,null,null,null,null,null,null,null,null,null,"Function to be developed for printing results",null,null,null,null,null,null,null,"ü"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"column 1",null,"column 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,"Air quality",null,"Air quality"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity",null,"Amenity - Quality of space"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiversity and habitats",null,"Biodiversity (Habitats)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature",null,"Building temperature"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon reduction",null,"Carbon "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon sequestration",null,"Carbon sequestration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime",null,"Crime"]
[null,null,null,null,null,null,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 Growth",null,"Economic Growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education",null,"Education"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development",null,"Enabling development"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding",null,"Flooding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge",null,"Groundwater recharge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",null,"Health "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater",null,"Pumping wastewater"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rain water harvesting",null,"Rain Water harvesting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,"Recreation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism",null,"Tourism"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming",null,"Traffic calming"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater",null,"Treating wastewater"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quality and pollution",null,"Water quality / pollution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI237=0,AG189,AI237)","v":"User defined 1"},null,"User defined 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI239=0,AG190,AI239)","v":"User defined 2"},null,"User defined 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,{"$f":"IF(AI241=0,AG191,AI241)","v":"User defined 3"},null,"User defined 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI243=0,AG192,AI243)","v":"User defined 4"},null,"User defined 4"]
[null,null,null,null,null,null,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(AI245=0,AG193,AI245)","v":"User defined 5"},null,"User defined 5"]

{"sheet":"Sensitivity Analysis","index":41,"n_rows":448,"n_cols":31,"rows_kept":448,"cut":false,"hidden":false,"merged":[[166,1,172,1],[190,3,192,3],[190,5,192,5],[138,3,140,3],[138,5,140,5],[290,3,292,3],[290,5,292,5],[286,3,288,3],[286,5,288,5],[278,3,280,3],[278,5,280,5],[282,3,284,3],[282,5,284,5],[262,3,264,3],[262,5,264,5],[270,5,272,5],[266,5,268,5],[266,3,268,3],[258,5,260,5],[258,3,260,3],[198,3,200,3],[198,5,200,5],[158,1,164,1],[130,1,148,1],[378,5,380,5],[378,1,388,1],[382,3,384,3],[382,5,384,5],[386,3,388,3],[386,5,388,5],[410,3,412,3],[410,5,412,5],[398,3,400,3],[398,5,400,5],[402,3,404,3],[402,5,404,5],[406,3,408,3],[406,5,408,5],[394,3,396,3],[394,5,396,5],[390,3,392,3],[390,5,392,5],[390,1,416,1],[414,3,416,3],[414,5,416,5],[106,3,108,3],[106,5,108,5],[102,3,104,3],[102,5,104,5],[98,1,128,1],[114,3,116,3],[98,3,100,3],[98,5,100,5],[434,1,436,1],[434,3,436,3],[434,5,436,5],[418,1,420,1],[418,3,420,3],[418,5,420,5],[422,1,424,1],[422,3,424,3],[422,5,424,5],[426,1,428,1],[426,3,428,3],[426,5,428,5],[430,1,432,1],[430,3,432,3],[430,5,432,5],[378,3,380,3],[54,3,56,3],[54,5,56,5],[54,1,80,1],[74,3,76,3],[86,3,88,3],[86,5,88,5],[70,3,72,3],[70,5,72,5],[66,3,68,3],[66,5,68,5],[62,3,64,3],[62,5,64,5],[58,3,60,3],[58,5,60,5],[82,1,96,1],[94,3,96,3],[94,5,96,5],[90,5,92,5],[82,3,84,3],[82,5,84,5],[162,3,164,3],[162,5,164,5],[154,1,156,1],[22,3,24,3],[22,5,24,5],[38,3,40,3],[134,5,136,5],[146,3,148,3],[146,5,148,5],[150,1,152,1],[150,3,152,3],[150,5,152,5],[90,3,92,3],[134,3,136,3],[154,3,156,3],[154,5,156,5],[142,3,144,3],[142,5,144,5],[130,3,132,3],[130,5,132,5],[118,3,120,3],[118,5,120,5],[114,5,116,5],[122,3,124,3],[158,3,160,3],[158,5,160,5],[3,1,3,18],[4,1,4,18],[5,1,5,18],[6,1,6,18],[14,5,16,5],[18,5,20,5],[14,3,16,3],[18,3,20,3],[10,3,12,3],[10,5,12,5],[8,1,8,3],[10,1,28,1],[26,3,28,3],[26,5,28,5],[122,5,124,5],[110,3,112,3],[110,5,112,5],[126,3,128,3],[126,5,128,5],[74,5,76,5],[78,3,80,3],[78,5,80,5],[38,5,40,5],[34,3,36,3],[34,5,36,5],[30,1,52,1],[30,3,32,3],[30,5,32,5],[50,3,52,3],[50,5,52,5],[42,3,44,3],[42,5,44,5],[46,3,48,3],[46,5,48,5],[246,1,272,1],[186,3,188,3],[186,5,188,5],[174,3,176,3],[174,5,176,5],[174,1,200,1],[234,3,236,3],[234,5,236,5],[202,1,228,1],[202,3,204,3],[202,5,204,5],[226,3,228,3],[226,5,228,5],[178,3,180,3],[178,5,180,5],[182,3,184,3],[182,5,184,5],[194,3,196,3],[194,5,196,5],[222,3,224,3],[222,5,224,5],[218,3,220,3],[218,5,220,5],[214,3,216,3],[166,3,168,3],[166,5,168,5],[250,5,252,5],[254,3,256,3],[214,5,216,5],[210,3,212,3],[210,5,212,5],[206,3,208,3],[206,5,208,5],[170,3,172,3],[170,5,172,5],[238,3,240,3],[238,5,240,5],[310,3,312,3],[310,5,312,5],[302,1,312,1],[230,5,232,5],[274,3,276,3],[274,5,276,5],[294,3,296,3],[294,5,296,5],[298,3,300,3],[270,3,272,3],[242,3,244,3],[242,5,244,5],[230,1,244,1],[274,1,300,1],[306,3,308,3],[306,5,308,5],[230,3,232,3],[302,3,304,3],[302,5,304,5],[246,3,248,3],[246,5,248,5],[250,3,252,3],[298,5,300,5],[254,5,256,5],[354,5,356,5],[318,5,320,5],[366,3,368,3],[366,5,368,5],[370,3,372,3],[370,5,372,5],[362,3,364,3],[362,5,364,5],[358,3,360,3],[358,5,360,5],[322,5,324,5],[354,3,356,3],[374,3,376,3],[374,5,376,5],[362,1,376,1],[322,3,324,3],[346,3,348,3],[346,5,348,5],[330,3,332,3],[330,5,332,5],[342,3,344,3],[342,5,344,5],[358,1,360,1],[314,1,324,1],[326,1,356,1],[338,3,340,3],[338,5,340,5],[334,3,336,3],[334,5,336,5],[314,3,316,3],[314,5,316,5],[318,3,320,3],[326,3,328,3],[326,5,328,5],[350,3,352,3],[350,5,352,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis",null,null,null,null,null,null,">>HIDE_ALONG"]
[null,null,null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Notes:"]
[null,"This sheet enables you to alter a number of parameters such as the confidence scores or start and end years, to see the impact on the present values entered or calculated. "]
[null,"This sheet is not complete - will request feedback in the PSG meeting to discuss its usefulness and the level of detail required by the PSG. "]
[null,"Column B highlighted depending upon the proportion the impact has overall: Green (>20%), Amber (10-20%) and Red (<10%)."]
[]
[null,"Monetised impacts",null,null,null,"Sub impact",null,"State",null,"Quantity confidence",null,"Monetary confidence",null,"Present value pre-confidence",null,"Present value after confidence & sensitivity",null,"Justification for change",null,null,null,null,null,null,null,null,"Greater than 10%"]
[]
[null,"AIR QUALITY",null,"Air quality - external assessment",null,"n/a",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N10","v":0},null,{"$f":"'Summary of outputs - Monetised'!P10","v":0},null,{"$f":"'Summary of outputs - Monetised'!L10","v":0},null,{"$f":"'Summary of outputs - Monetised'!R10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"AIR QUALITY",{"$f":"IFERROR(VLOOKUP(AD11,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N11","v":0},null,{"$f":"N12*L12*J12","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N12","v":0},null,{"$f":"N13*L13*J13","v":0}]
[]
[null,null,null,"Air quality",null,"S02",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N11","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P11","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!L11","v":2091.7876169914907},null,{"$f":"'Summary of outputs - Monetised'!R11","v":522.94690424787268}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N15","v":2091.7876169914907},null,{"$f":"N16*L16*J16","v":130.73672606196817}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N16","v":2091.7876169914907},null,{"$f":"N17*L17*J17","v":3268.4181515492041}]
[]
[null,null,null,"Air quality",null,"NO2",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N12","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P12","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!L12","v":36040.459963661873},null,{"$f":"'Summary of outputs - Monetised'!R12","v":9010.1149909154683}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N19","v":36040.459963661873},null,{"$f":"N20*L20*J20","v":2252.5287477288671}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N20","v":36040.459963661873},null,{"$f":"N21*L21*J21","v":56313.218693221679}]
[]
[null,null,null,"Air quality",null,"PM10",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N13","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P13","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!L13","v":51456.235847640819},null,{"$f":"'Summary of outputs - Monetised'!R13","v":12864.058961910205}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N23","v":51456.235847640819},null,{"$f":"N24*L24*J24","v":3216.0147404775512}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N24","v":51456.235847640819},null,{"$f":"N25*L25*J25","v":80400.368511938781}]
[]
[null,null,null,"Air quality",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N11,N23,N19,N15)","v":89588.483428294188},null,{"$f":"SUM(P11,P23,P19,P15)","v":22397.120857073547}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P12,P24,P20,P16)","v":5599.2802142683868}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P13,P25,P21,P17)","v":139982.00535670968}]
[]
[null,"AMENITY",null,"Amenity - external assessment",null,"n/a",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N15","v":0},null,{"$f":"'Summary of outputs - Monetised'!P15","v":0},null,{"$f":"'Summary of outputs - Monetised'!L15","v":0},null,{"$f":"'Summary of outputs - Monetised'!R15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"AMENITY",{"$f":"IFERROR(VLOOKUP(AD31,lkpMonetised,2,0),\"\")","v":"G"}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N31","v":0},null,{"$f":"N32*L32*J32","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N32","v":0},null,{"$f":"N33*L33*J33","v":0}]
[]
[null,null,null,"Amenity",null,"Street improvements",null,"Existing",null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!J45,'Am - Amenity'!J47),0)","v":1},null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!L45,'Am - Amenity'!L47),0)","v":1},null,{"$f":"'Am - Amenity'!R49","v":280828.63589818607},null,{"$f":"'Am - Amenity'!T49","v":280828.63589818607}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N35","v":280828.63589818607},null,{"$f":"N36*L36*J36","v":17551.789743636629}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N36","v":280828.63589818607},null,{"$f":"N37*L37*J37","v":438794.74359091575}]
[]
[null,null,null,"Amenity",null,"Permanent body of water",null,"Existing",null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!J58,'Am - Amenity'!J60),0)","v":0},null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!L58,'Am - Amenity'!L60),0)","v":0},null,{"$f":"'Am - Amenity'!R62","v":0},null,{"$f":"'Am - Amenity'!T62","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N39","v":0},null,{"$f":"N40*L40*J40","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N40","v":0},null,{"$f":"N41*L41*J41","v":0}]
[]
[null,null,null,"Amenity",null,"Commonly visited local park or green space",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N18","v":0},null,{"$f":"'Summary of outputs - Monetised'!P18","v":0},null,{"$f":"'Summary of outputs - Monetised'!L18","v":0},null,{"$f":"'Summary of outputs - Monetised'!R18","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N43","v":0},null,{"$f":"N44*L44*J44","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N44","v":0},null,{"$f":"N45*L45*J45","v":0}]
[]
[null,null,null,"Amenity",null,"Property price increase",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N19","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P19","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!L19","v":19533078.260869566},null,{"$f":"'Summary of outputs - Monetised'!R19","v":4883269.5652173916}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N47","v":19533078.260869566},null,{"$f":"N48*L48*J48","v":1220817.3913043479}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N48","v":19533078.260869566},null,{"$f":"N49*L49*J49","v":30520434.782608695}]
[]
[null,null,null,"Amenity (including property price)",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N43,N39,N35,N31,N47)","v":19813906.896767754},null,{"$f":"SUM(P43,P39,P35,P31,P47)","v":5164098.2011155775}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P44,P40,P36,P32,P48)","v":1238369.1810479846}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P45,P41,P37,P33,P49)","v":30959229.526199613}]
[]
[null,"BIODIVERSITY AND ECOLOGY",null,"Biodiversity and ecology - external assessment",null,"n/a",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N21","v":0},null,{"$f":"'Summary of outputs - Monetised'!P21","v":0},null,{"$f":"'Summary of outputs - Monetised'!L21","v":0},null,{"$f":"'Summary of outputs - Monetised'!R21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X21","v":"BIODIVERSITY AND ECOLOGY"},{"$f":"IFERROR(VLOOKUP(AD55,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N55","v":0},null,{"$f":"N56*L56*J56","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N56","v":0},null,{"$f":"N57*L57*J57","v":0}]
[]
[null,null,null,"Biodiversity and ecology",null,"-",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N22","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P22","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!L22","v":1218.6548075983005},null,{"$f":"'Summary of outputs - Monetised'!R22","v":304.66370189957513}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N59","v":1218.6548075983005},null,{"$f":"N60*L60*J60","v":76.165925474893783}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N60","v":1218.6548075983005},null,{"$f":"N61*L61*J61","v":1904.1481368723448}]
[]
[null,null,null,"Biodiversity and ecology",null,"-",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N23","v":0},null,{"$f":"'Summary of outputs - Monetised'!P23","v":0},null,{"$f":"'Summary of outputs - Monetised'!L23","v":0},null,{"$f":"'Summary of outputs - Monetised'!R23","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N63","v":0},null,{"$f":"N64*L64*J64","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N64","v":0},null,{"$f":"N65*L65*J65","v":0}]
[]
[null,null,null,"Biodiversity and ecology",null,"-",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N24","v":0},null,{"$f":"'Summary of outputs - Monetised'!P24","v":0},null,{"$f":"'Summary of outputs - Monetised'!L24","v":0},null,{"$f":"'Summary of outputs - Monetised'!R24","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N67","v":0},null,{"$f":"N68*L68*J68","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N68","v":0},null,{"$f":"N69*L69*J69","v":0}]
[]
[null,null,null,"Biodiversity and ecology",null,"-",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N25","v":0},null,{"$f":"'Summary of outputs - Monetised'!P25","v":0},null,{"$f":"'Summary of outputs - Monetised'!L25","v":0},null,{"$f":"'Summary of outputs - Monetised'!R25","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N71","v":0},null,{"$f":"N72*L72*J72","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N72","v":0},null,{"$f":"N73*L73*J73","v":0}]
[]
[null,null,null,"Biodiversity and ecology",null,"-",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N26","v":0},null,{"$f":"'Summary of outputs - Monetised'!P26","v":0},null,{"$f":"'Summary of outputs - Monetised'!L26","v":0},null,{"$f":"'Summary of outputs - Monetised'!R26","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N75","v":0},null,{"$f":"N76*L76*J76","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N76","v":0},null,{"$f":"N77*L77*J77","v":0}]
[]
[null,null,null,"Biodiversity and ecology",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N75,N71,N67,N63,N59,N55)","v":1218.6548075983005},null,{"$f":"SUM(P75,P71,P67,P63,P59,P55)","v":304.66370189957513}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P76,P72,P68,P64,P60,P56)","v":76.165925474893783}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P77,P73,P69,P65,P61,P57)","v":1904.1481368723448}]
[]
[null,"BUILDING TEMPERATURE",null,"Building temperature",null,"External assessment of energy saved",null,"Existing",null,{"$f":"'BT - Building Temperature'!F31","v":0},null,{"$f":"'BT - Building Temperature'!H31","v":0},null,{"$f":"'BT - Building Temperature'!H42+'BT - Building Temperature'!H44","v":0},null,{"$f":"'BT - Building Temperature'!J42+'BT - Building Temperature'!J44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X28","v":"BUILDING TEMPERATURE"},{"$f":"IFERROR(VLOOKUP(AD83,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N83","v":0},null,{"$f":"N84*L84*J84","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N84","v":0},null,{"$f":"N85*L85*J85","v":0}]
[]
[null,null,null,"Building temperature",null,"Heating energy reduction",null,"Existing",null,{"$f":"'BT - Building Temperature'!F77","v":0},null,{"$f":"'BT - Building Temperature'!H77","v":0},null,{"$f":"'BT - Building Temperature'!H88+'BT - Building Temperature'!H90","v":0},null,{"$f":"'BT - Building Temperature'!J88+'BT - Building Temperature'!J90","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N87","v":0},null,{"$f":"N88*L88*J88","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N88","v":0},null,{"$f":"N89*L89*J89","v":0}]
[]
[null,null,null,"Building temperature",null,"Cooling energy reduction",null,"Existing",null,{"$f":"'BT - Building Temperature'!F103","v":0},null,{"$f":"'BT - Building Temperature'!H103","v":0},null,{"$f":"'BT - Building Temperature'!H112","v":0},null,{"$f":"'BT - Building Temperature'!J112","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N91","v":0},null,{"$f":"N92*L92*J92","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N92","v":0},null,{"$f":"N93*L93*J93","v":0}]
[]
[null,null,null,"Building temperature",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N91+N87+N83","v":0},null,{"$f":"P91+P87+P83","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"P92+P88+P84","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"P93+P89+P85","v":0}]
[]
[null,"CARBON REDUCTION",null,"Carbon reduction",null,"External assessment of carbon saved from building temperature",null,"Existing",null,{"$f":"'BT - Building Temperature'!F31","v":0},null,{"$f":"'BT - Building Temperature'!H31","v":0},null,{"$f":"'BT - Building Temperature'!H46+'BT - Building Temperature'!H48","v":0},null,{"$f":"'BT - Building Temperature'!J46+'BT - Building Temperature'!J48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X31","v":"CARBON REDUCTION"},{"$f":"IFERROR(VLOOKUP(AD99,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N99","v":0},null,{"$f":"N100*L100*J100","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N100","v":0},null,{"$f":"N101*L101*J101","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Heating energy reduction",null,"Existing",null,{"$f":"'BT - Building Temperature'!F77","v":0},null,{"$f":"'BT - Building Temperature'!H77","v":0},null,{"$f":"'BT - Building Temperature'!H92+'BT - Building Temperature'!H94","v":0},{"$f":"'BT - Building Temperature'!J92","v":0},{"$f":"'BT - Building Temperature'!J92+'BT - Building Temperature'!J94","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N103","v":0},null,{"$f":"N104*L104*J104","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N104","v":0},null,{"$f":"N105*L105*J105","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Cooling energy reduction",null,"Existing",null,{"$f":"'BT - Building Temperature'!F103","v":0},null,{"$f":"'BT - Building Temperature'!H103","v":0},null,{"$f":"'BT - Building Temperature'!H114","v":0},null,{"$f":"'BT - Building Temperature'!J114","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N107","v":0},null,{"$f":"N108*L108*J108","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N108","v":0},null,{"$f":"N109*L109*J109","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Pumping wastewater",null,"Existing",null,{"$f":"'AP1 - Pumping'!AB101","v":0},null,{"$f":"'AP1 - Pumping'!AD101","v":0},null,{"$f":"'AP1 - Pumping'!P107","v":0},null,{"$f":"'AP1 - Pumping'!R107","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N111","v":0},null,{"$f":"N112*L112*J112","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N112","v":0},null,{"$f":"N113*L113*J113","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Rainwater harvesting",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N34","v":0},null,{"$f":"'Summary of outputs - Monetised'!P34","v":0},null,{"$f":"'QW3 - Rainwater harvesting'!L59+'QW3 - Rainwater harvesting'!H129","v":2990.5862607271238},null,{"$f":"'QW3 - Rainwater harvesting'!N129+'QW3 - Rainwater harvesting'!N59","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N115","v":2990.5862607271238},null,{"$f":"N116*L116*J116","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N116","v":2990.5862607271238},null,{"$f":"N117*L117*J117","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Treating wastewater - energy",null,"Existing",null,{"$f":"'AP2 - Treating wastewater'!G66","v":0.75},null,{"$f":"'AP2 - Treating wastewater'!I66","v":1},null,{"$f":"'AP2 - Treating wastewater'!K66","v":634.60367822074295},null,{"$f":"'AP2 - Treating wastewater'!M66","v":475.95275866555721}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N119","v":634.60367822074295},null,{"$f":"N120*L120*J120","v":39.662729888796434}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N120","v":634.60367822074295},null,{"$f":"N121*L121*J121","v":991.56824721991086}]
[]
[null,null,null,"Carbon reduction",null,"Treating wastewater - process emissions",null,"Existing",null,{"$f":"'AP2 - Treating wastewater'!G68","v":0.75},null,{"$f":"'AP2 - Treating wastewater'!I68","v":1},null,{"$f":"'AP2 - Treating wastewater'!K68","v":5455.3113953554439},null,{"$f":"'AP2 - Treating wastewater'!M68","v":4091.4835465165829}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N123","v":5455.3113953554439},null,{"$f":"N124*L124*J124","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N124","v":5455.3113953554439},null,{"$f":"N125*L125*J125","v":0}]
[]
[null,null,null,"Carbon reduction",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N119,N115,N111,N107,N103,N99,N123)","v":9080.5013343033097},null,{"$f":"SUM(P119,P115,P111,P107,P103,P99,P123)","v":4567.4363051821401}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P120,P116,P112,P108,P104,P100,P124)","v":39.662729888796434}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P121,P117,P113,P109,P105,P101,P125)","v":991.56824721991086}]
[]
[null,"CARBON SEQUESTRATION",null,"Carbon sequestration",null,"Trees",null,"Existing",null,{"$f":"'CS - Carbon sequestration'!F32","v":0},null,{"$f":"'CS - Carbon sequestration'!H32","v":0},null,{"$f":"'CS - Carbon sequestration'!D32","v":0},null,{"$f":"'CS - Carbon sequestration'!J32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X38","v":"CARBON SEQUESTRATION"},{"$f":"IFERROR(VLOOKUP(AD131,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N131","v":0},null,{"$f":"N132*L132*J132","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N132","v":0},null,{"$f":"N133*L133*J133","v":0}]
[]
[null,null,null,"Carbon sequestration",null,"Trees",null,"Existing",null,{"$f":"'CS - Carbon sequestration'!P63","v":"0"},null,{"$f":"'CS - Carbon sequestration'!R63","v":"0"},null,{"$f":"'CS - Carbon sequestration'!H57","v":0},null,{"$f":"'CS - Carbon sequestration'!J57","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N135","v":0},null,{"$f":"N136*L136*J136","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N136","v":0},null,{"$f":"N137*L137*J137","v":0}]
[]
[null,null,null,"Carbon sequestration",null,"Flood plain",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N40","v":0},null,{"$f":"'Summary of outputs - Monetised'!P40","v":0},null,{"$f":"'Summary of outputs - Monetised'!L40","v":0},null,{"$f":"'Summary of outputs - Monetised'!R40","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N139","v":0},null,{"$f":"N140*L140*J140","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N140","v":0},null,{"$f":"N141*L141*J141","v":0}]
[]
[null,null,null,"Carbon sequestration",null,"Woodland",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N41","v":0},null,{"$f":"'Summary of outputs - Monetised'!P41","v":0},null,{"$f":"'Summary of outputs - Monetised'!L41","v":0},null,{"$f":"'Summary of outputs - Monetised'!R41","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N143","v":0},null,{"$f":"N144*L144*J144","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N144","v":0},null,{"$f":"N145*L145*J145","v":0}]
[]
[null,null,null,"Carbon sequestration",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N135+N131","v":0},null,{"$f":"P135+P131+P143+P139","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"P136+P132+P144+P140","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"P137+P133+P145+P141","v":0}]
[]
[null,"Crime",null,"Crime",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N43","v":0},null,{"$f":"'Summary of outputs - Monetised'!P43","v":0},null,{"$f":"'Summary of outputs - Monetised'!L43","v":0},null,{"$f":"'Summary of outputs - Monetised'!R43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X43","v":"Crime"},{"$f":"IFERROR(VLOOKUP(AD151,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N151","v":0},null,{"$f":"N152*L152*J152","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N152","v":0},null,{"$f":"N153*L153*J153","v":0}]
[]
[null,"Economic Growth",null,"Economic Growth",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N45","v":0},null,{"$f":"'Summary of outputs - Monetised'!P45","v":0},null,{"$f":"'Summary of outputs - Monetised'!L45","v":0},null,{"$f":"'Summary of outputs - Monetised'!R45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X45","v":"Economic Growth"},{"$f":"IFERROR(VLOOKUP(AD155,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N155","v":0},null,{"$f":"N156*L156*J156","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N156","v":0},null,{"$f":"N157*L157*J157","v":0}]
[]
[null,"Education",null,"Education",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N47","v":0},null,{"$f":"'Summary of outputs - Monetised'!P47","v":0},null,{"$f":"'Summary of outputs - Monetised'!L47","v":0},null,{"$f":"'Summary of outputs - Monetised'!R47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X45","v":"Economic Growth"},{"$f":"IFERROR(VLOOKUP(AD159,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N159","v":0},null,{"$f":"N160*L160*J160","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N160","v":0},null,{"$f":"N161*L161*J161","v":0}]
[]
[null,null,null,"Education",null,{"$f":"'Summary of outputs - Monetised'!F48","v":"Educational trips"},null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N48","v":0},null,{"$f":"'Summary of outputs - Monetised'!P48","v":0},null,{"$f":"'Summary of outputs - Monetised'!L48","v":0},null,{"$f":"'Summary of outputs - Monetised'!R48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X48","v":0},{"$f":"IFERROR(VLOOKUP(AD163,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N163","v":0},null,{"$f":"N164*L164*J164","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N164","v":0},null,{"$f":"N165*L165*J165","v":0}]
[]
[null,"Enabling development",null,"Enabling development",null,"Lump sum or avoided investment cost",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N50","v":0},null,{"$f":"'Summary of outputs - Monetised'!P50","v":0},null,{"$f":"'Summary of outputs - Monetised'!L50","v":0},null,{"$f":"'Summary of outputs - Monetised'!R50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X50","v":"Enabling development"},{"$f":"IFERROR(VLOOKUP(AD167,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N167","v":0},null,{"$f":"N168*L168*J168","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N168","v":0},null,{"$f":"N169*L169*J169","v":0}]
[]
[null,null,null,"Enabling development",null,"Lump sum or avoided investment cost",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N51","v":0},null,{"$f":"'Summary of outputs - Monetised'!P51","v":0},null,{"$f":"'Summary of outputs - Monetised'!L51","v":0},null,{"$f":"'Summary of outputs - Monetised'!R51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X54","v":0},{"$f":"IFERROR(VLOOKUP(AD171,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N171","v":0},null,{"$f":"N172*L172*J172","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N172","v":0},null,{"$f":"N173*L173*J173","v":0}]
[]
[null,"FLOODING",null,"Flooding",null,"External assessment with damages comparison",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N53","v":0},null,{"$f":"'Summary of outputs - Monetised'!P53","v":0},null,{"$f":"'Summary of outputs - Monetised'!L53","v":0},null,{"$f":"'Summary of outputs - Monetised'!R53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X53","v":"FLOODING"},{"$f":"IFERROR(VLOOKUP(AD175,lkpMonetised,2,0),\"\")","v":"G"}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N175","v":0},null,{"$f":"N176*L176*J176","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N176","v":0},null,{"$f":"N177*L177*J177","v":0}]
[]
[null,null,null,"Flooding",null,"External assessment - Water company benefit calculation",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N54","v":0},null,{"$f":"'Summary of outputs - Monetised'!P54","v":0},null,{"$f":"'Summary of outputs - Monetised'!L54","v":0},null,{"$f":"'Summary of outputs - Monetised'!R54","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N179","v":0},null,{"$f":"N180*L180*J180","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N180","v":0},null,{"$f":"N181*L181*J181","v":0}]
[]
[null,null,null,"Flooding",null,"AAD Damages assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N55","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P55","v":1},null,{"$f":"'Summary of outputs - Monetised'!L55","v":7491968.580471673},null,{"$f":"'Summary of outputs - Monetised'!R55","v":3745984.2902358365}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N183","v":7491968.580471673},null,{"$f":"N184*L184*J184","v":468248.03627947957}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N184","v":7491968.580471673},null,{"$f":"N185*L185*J185","v":11706200.906986989}]
[]
[null,null,null,"Flooding",null,"External assessment FCRM GiA",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N56","v":0},null,{"$f":"'Summary of outputs - Monetised'!P56","v":0},null,{"$f":"'Summary of outputs - Monetised'!L56","v":0},null,{"$f":"'Summary of outputs - Monetised'!R56","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N187","v":0},null,{"$f":"N188*L188*J188","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N188","v":0},null,{"$f":"N189*L189*J189","v":0}]
[]
[null,null,null,"Flooding",null,"Loss of time / disruption",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N57","v":0},null,{"$f":"'Summary of outputs - Monetised'!P57","v":0},null,{"$f":"'Summary of outputs - Monetised'!L57","v":0},null,{"$f":"'Summary of outputs - Monetised'!R57","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N191","v":0},null,{"$f":"N192*L192*J192","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N192","v":0},null,{"$f":"N193*L193*J193","v":0}]
[]
[null,null,null,"Flooding",null,{"$f":"'Summary of outputs - Monetised'!F58","v":"Health benefits"},null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N58","v":0},null,{"$f":"'Summary of outputs - Monetised'!P58","v":0},null,{"$f":"'Summary of outputs - Monetised'!L58","v":0},null,{"$f":"'Summary of outputs - Monetised'!R58","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N195","v":0},null,{"$f":"N196*L196*J196","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N196","v":0},null,{"$f":"N197*L197*J197","v":0}]
[]
[null,null,null,"Flooding",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N191,N187,N175,N179,N183,N195)","v":7491968.580471673},null,{"$f":"SUM(P191,P187,P175,P179,P183,P195)","v":3745984.2902358365}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P192,P188,P176,P180,P184,P196)","v":468248.03627947957}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P193,P189,P177,P181,P185,P197)","v":11706200.906986989}]
[]
[null,"Flows in watercourses",null,"Flows in Watercourses",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N60","v":""},null,{"$f":"'Summary of outputs - Monetised'!P60","v":""},null,{"$f":"'N - Noise'!F34","v":0},null,{"$f":"'N - Noise'!L34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X81","v":0},{"$f":"IFERROR(VLOOKUP(AD203,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N203","v":0},null,{"$f":"N204*L204*J204","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N204","v":0},null,{"$f":"N205*L205*J205","v":0}]
[]
[null,null,null,"Flows in Watercourses",null,"Receiving water - quantity",null,"Existing",null,{"$f":"'N - Noise'!N50","v":0},null,{"$f":"'N - Noise'!P50","v":0},null,{"$f":"'N - Noise'!V50","v":0},null,{"$f":"'N - Noise'!X50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X64","v":0},{"$f":"IFERROR(VLOOKUP(AD207,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N207","v":0},null,{"$f":"N208*L208*J208","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N208","v":0},null,{"$f":"N209*L209*J209","v":0}]
[]
[null,null,null,"Flows in Watercourses",null,"Receiving water - quantity",null,"Existing",null,{"$f":"'N - Noise'!N52","v":0},null,{"$f":"'N - Noise'!P52","v":0},null,{"$f":"'N - Noise'!V52","v":0},null,{"$f":"'N - Noise'!X52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X68","v":0},{"$f":"IFERROR(VLOOKUP(AD211,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N211","v":0},null,{"$f":"N212*L212*J212","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N212","v":0},null,{"$f":"N213*L213*J213","v":0}]
[]
[null,null,null,"Flows in Watercourses",null,"Receiving water - quantity",null,"Existing",null,{"$f":"'N - Noise'!N54","v":0},null,{"$f":"'N - Noise'!P54","v":0},null,{"$f":"'N - Noise'!V54","v":0},null,{"$f":"'N - Noise'!X54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X72","v":0},{"$f":"IFERROR(VLOOKUP(AD215,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N215","v":0},null,{"$f":"N216*L216*J216","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N216","v":0},null,{"$f":"N217*L217*J217","v":0}]
[]
[null,null,null,"Flows in Watercourses",null,"Receiving water - quantity",null,"Existing",null,{"$f":"'N - Noise'!N56","v":0},null,{"$f":"'N - Noise'!P56","v":0},null,{"$f":"'N - Noise'!V56","v":0},null,{"$f":"'N - Noise'!X56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X76","v":0},{"$f":"IFERROR(VLOOKUP(AD219,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N219","v":0},null,{"$f":"N220*L220*J220","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N220","v":0},null,{"$f":"N221*L221*J221","v":0}]
[]
[null,null,null,"Flows in Watercourses",null,"Receiving water - quantity",null,"Existing",null,{"$f":"'N - Noise'!N58","v":0},null,{"$f":"'N - Noise'!P58","v":0},null,{"$f":"'N - Noise'!V58","v":0},null,{"$f":"'N - Noise'!X58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X80","v":"RAINWATER HARVESTING"},{"$f":"IFERROR(VLOOKUP(AD223,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N223","v":0},null,{"$f":"N224*L224*J224","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N224","v":0},null,{"$f":"N225*L225*J225","v":0}]
[]
[null,null,null,"Flows in Watercourses",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N223,N219,N215,N211,N207,N203)","v":0},null,{"$f":"SUM(P223,P219,P215,P211,P207,P203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X84","v":"RECREATION"},{"$f":"IFERROR(VLOOKUP(AD227,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P224,P220,P216,P212,P208,P204)","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P225,P221,P217,P213,P209,P205)","v":0}]
[]
[null,"GROUNDWATER RECHARGE",null,"Groundwater recharge",null,"External assessment of recharge",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N63","v":0},null,{"$f":"'Summary of outputs - Monetised'!P63","v":0},null,{"$f":"'Summary of outputs - Monetised'!L63","v":0},null,{"$f":"'Summary of outputs - Monetised'!R63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X63","v":"GROUNDWATER RECHARGE"},{"$f":"IFERROR(VLOOKUP(AD231,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N231","v":0},null,{"$f":"N232*L232*J232","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N232","v":0},null,{"$f":"N233*L233*J233","v":0}]
[]
[null,null,null,"Groundwater recharge",null,"Seriously water stressed areas",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N64","v":0},null,{"$f":"'Summary of outputs - Monetised'!P64","v":0},null,{"$f":"'Summary of outputs - Monetised'!L64","v":0},null,{"$f":"'Summary of outputs - Monetised'!R64","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N235","v":0},null,{"$f":"N236*L236*J236","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N236","v":0},null,{"$f":"N237*L237*J237","v":0}]
[]
[null,null,null,"Groundwater recharge",null,"Not water stressed areas",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N65","v":0},null,{"$f":"'Summary of outputs - Monetised'!P65","v":0},null,{"$f":"'Summary of outputs - Monetised'!L65","v":0},null,{"$f":"'Summary of outputs - Monetised'!R65","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N239","v":0},null,{"$f":"N240*L240*J240","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N240","v":0},null,{"$f":"N241*L241*J241","v":0}]
[]
[null,null,null,"Groundwater recharge",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N235+N231+N239","v":0},null,{"$f":"P235+P231+P239","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"P236+P232+P240","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"P237+P233+P241","v":0}]
[]
[null,"HEALTH",null,"Health",null,"External assessment for health",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N67","v":0},null,{"$f":"'Summary of outputs - Monetised'!P67","v":0},null,{"$f":"'Summary of outputs - Monetised'!L67","v":0},null,{"$f":"'Summary of outputs - Monetised'!R67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X67","v":"HEALTH"},{"$f":"IFERROR(VLOOKUP(AD247,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N247","v":0},null,{"$f":"N248*L248*J248","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N248","v":0},null,{"$f":"N249*L249*J249","v":0}]
[]
[null,null,null,"Health",null,"Walking",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N68","v":0},null,{"$f":"'Summary of outputs - Monetised'!P68","v":1},null,{"$f":"'Summary of outputs - Monetised'!L68","v":0},null,{"$f":"'Summary of outputs - Monetised'!R68","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N251","v":0},null,{"$f":"N252*L252*J252","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N252","v":0},null,{"$f":"N253*L253*J253","v":0}]
[]
[null,null,null,"Health",null,"Cycling",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N69","v":0},null,{"$f":"'Summary of outputs - Monetised'!P69","v":1},null,{"$f":"'Summary of outputs - Monetised'!L69","v":0},null,{"$f":"'Summary of outputs - Monetised'!R69","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N255","v":0},null,{"$f":"N256*L256*J256","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N256","v":0},null,{"$f":"N257*L257*J257","v":0}]
[]
[null,null,null,"Health",null,"Physical activity avoided costs - visits",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N70","v":0},null,{"$f":"'Summary of outputs - Monetised'!P70","v":0},null,{"$f":"'Summary of outputs - Monetised'!L70","v":0},null,{"$f":"'Summary of outputs - Monetised'!R70","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N259","v":0},null,{"$f":"N260*L260*J260","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N260","v":0},null,{"$f":"N261*L261*J261","v":0}]
[]
[null,null,null,"Health",null,"View of green space",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N71","v":0},null,{"$f":"'Summary of outputs - Monetised'!P71","v":0},null,{"$f":"'Summary of outputs - Monetised'!L71","v":0},null,{"$f":"'Summary of outputs - Monetised'!R71","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N263","v":0},null,{"$f":"N264*L264*J264","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N264","v":0},null,{"$f":"N265*L265*J265","v":0}]
[]
[null,null,null,"Health",null,"Visits to green space - emotional well being (no. of visits)",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N72","v":0},null,{"$f":"'Summary of outputs - Monetised'!P72","v":0},null,{"$f":"'Summary of outputs - Monetised'!L72","v":0},null,{"$f":"'Summary of outputs - Monetised'!R72","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N267","v":0},null,{"$f":"N268*L268*J268","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N268","v":0},null,{"$f":"N269*L269*J269","v":0}]
[]
[null,null,null,"Health",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N267,N263,N255,N251,N247)","v":0},null,{"$f":"SUM(,P267,P263,P255,P251,P247)","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P268,P264,P256,P252,P248)","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P269,P265,P257,P253,P249)","v":0}]
[]
[null,"Noise",null,"Noise",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N74","v":0},null,{"$f":"'Summary of outputs - Monetised'!P74","v":0},null,{"$f":"'Summary of outputs - Monetised'!L74","v":0},null,{"$f":"'Summary of outputs - Monetised'!R74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X147","v":0},{"$f":"IFERROR(VLOOKUP(AD275,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N275","v":0},null,{"$f":"N276*L276*J276","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N276","v":0},null,{"$f":"N277*L277*J277","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'N - Noise'!N50","v":0},null,{"$f":"'N - Noise'!P50","v":0},null,{"$f":"'N - Noise'!V50","v":0},null,{"$f":"'N - Noise'!X50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X134","v":0},{"$f":"IFERROR(VLOOKUP(AD279,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N279","v":0},null,{"$f":"N280*L280*J280","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N280","v":0},null,{"$f":"N281*L281*J281","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'N - Noise'!N52","v":0},null,{"$f":"'N - Noise'!P52","v":0},null,{"$f":"'N - Noise'!V52","v":0},null,{"$f":"'N - Noise'!X52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X138","v":0},{"$f":"IFERROR(VLOOKUP(AD283,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N283","v":0},null,{"$f":"N284*L284*J284","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N284","v":0},null,{"$f":"N285*L285*J285","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'N - Noise'!N54","v":0},null,{"$f":"'N - Noise'!P54","v":0},null,{"$f":"'N - Noise'!V54","v":0},null,{"$f":"'N - Noise'!X54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X142","v":0},{"$f":"IFERROR(VLOOKUP(AD287,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N287","v":0},null,{"$f":"N288*L288*J288","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N288","v":0},null,{"$f":"N289*L289*J289","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'N - Noise'!N56","v":0},null,{"$f":"'N - Noise'!P56","v":0},null,{"$f":"'N - Noise'!V56","v":0},null,{"$f":"'N - Noise'!X56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X146","v":0},{"$f":"IFERROR(VLOOKUP(AD291,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N291","v":0},null,{"$f":"N292*L292*J292","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N292","v":0},null,{"$f":"N293*L293*J293","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'N - Noise'!N58","v":0},null,{"$f":"'N - Noise'!P58","v":0},null,{"$f":"'N - Noise'!V58","v":0},null,{"$f":"'N - Noise'!X58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X150","v":0},{"$f":"IFERROR(VLOOKUP(AD295,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N295","v":0},null,{"$f":"N296*L296*J296","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N296","v":0},null,{"$f":"N297*L297*J297","v":0}]
[]
[null,null,null,"Noise",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N275,N295)","v":0},null,{"$f":"SUM(P275,P295)","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P276,P296)","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P277,P297)","v":0}]
[]
[null,"Pumping ",null,"Pumping ",null,"External assessment of energy",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N77","v":0},null,{"$f":"'Summary of outputs - Monetised'!P77","v":0},null,{"$f":"'Summary of outputs - Monetised'!L77","v":0},null,{"$f":"'Summary of outputs - Monetised'!R77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X77","v":"Pumping wastewater"},{"$f":"IFERROR(VLOOKUP(AD303,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N303","v":0},null,{"$f":"N304*L304*J304","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N304","v":0},null,{"$f":"N305*L305*J305","v":0}]
[]
[null,null,null,"Pumping ",null,"Assessment of energy",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N78","v":0},null,{"$f":"'Summary of outputs - Monetised'!P78","v":0},null,{"$f":"'Summary of outputs - Monetised'!L78","v":0},null,{"$f":"'Summary of outputs - Monetised'!R78","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N307","v":0},null,{"$f":"N308*L308*J308","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N308","v":0},null,{"$f":"N309*L309*J309","v":0}]
[]
[null,null,null,"Pumping ",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N307+N303","v":0},null,{"$f":"P307+P303","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"P308+P304","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"P309+P305","v":0}]
[]
[null,"RAINWATER HARVESTING",null,"Rainwater harvesting",null,"External assessment ",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N80","v":0},null,{"$f":"'Summary of outputs - Monetised'!P80","v":0},null,{"$f":"'Summary of outputs - Monetised'!L80","v":0},null,{"$f":"'Summary of outputs - Monetised'!R80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X80","v":"RAINWATER HARVESTING"},{"$f":"IFERROR(VLOOKUP(AD315,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N315","v":0},null,{"$f":"N316*L316*J316","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N316","v":0},null,{"$f":"N317*L317*J317","v":0}]
[]
[null,null,null,"Rainwater Harvesting",null,"Energy reduction",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N81","v":0},null,{"$f":"'Summary of outputs - Monetised'!P81","v":0},null,{"$f":"'Summary of outputs - Monetised'!L81","v":25487.029892808314},null,{"$f":"'Summary of outputs - Monetised'!R81","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N319","v":25487.029892808314},null,{"$f":"N320*L320*J320","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N320","v":25487.029892808314},null,{"$f":"N321*L321*J321","v":0}]
[]
[null,null,null,"Rainwater Harvesting",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N319+N315","v":25487.029892808314},null,{"$f":"P319+P315","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"P320+P316","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"P321+P317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!R84","v":0}]
[null,"RECREATION",null,"Recreation",null,"External assessment ",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N84","v":0},null,{"$f":"'Summary of outputs - Monetised'!P84","v":0},null,{"$f":"'Summary of outputs - Monetised'!L84","v":0},null,{"$f":"'Summary of outputs - Monetised'!R84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X84","v":"RECREATION"},{"$f":"IFERROR(VLOOKUP(AD327,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N327","v":0},null,{"$f":"N328*L328*J328","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N328","v":0},null,{"$f":"N329*L329*J329","v":0}]
[]
[null,null,null,"Recreation",null,"General recreation activities - grassland",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N85","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P85","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!L85","v":892945.15380509943},null,{"$f":"'Summary of outputs - Monetised'!R85","v":223236.28845127486}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N331","v":892945.15380509943},null,{"$f":"N332*L332*J332","v":55809.072112818714}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N332","v":892945.15380509943},null,{"$f":"N333*L333*J333","v":1395226.8028204679}]
[]
[null,null,null,"Recreation",null,"General recreation activities - freshwater & floodplain",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N86","v":0},null,{"$f":"'Summary of outputs - Monetised'!P86","v":0},null,{"$f":"'Summary of outputs - Monetised'!L86","v":0},null,{"$f":"'Summary of outputs - Monetised'!R86","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N335","v":0},null,{"$f":"N336*L336*J336","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N336","v":0},null,{"$f":"N337*L337*J337","v":0}]
[]
[null,null,null,"Recreation",null,"General recreation activities - woodland",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N87","v":0},null,{"$f":"'Summary of outputs - Monetised'!P87","v":0},null,{"$f":"'Summary of outputs - Monetised'!L87","v":0},null,{"$f":"'Summary of outputs - Monetised'!R87","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N339","v":0},null,{"$f":"N340*L340*J340","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N340","v":0},null,{"$f":"N341*L341*J341","v":0}]
[]
[null,null,null,"Recreation",null,"General recreation activities - Constructed wetlands",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N88","v":0},null,{"$f":"'Summary of outputs - Monetised'!P88","v":0},null,{"$f":"'Summary of outputs - Monetised'!L88","v":0},null,{"$f":"'Summary of outputs - Monetised'!R88","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N343","v":0},null,{"$f":"N344*L344*J344","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N344","v":0},null,{"$f":"N345*L345*J345","v":0}]
[]
[null,null,null,"Recreation",null,"Coarse angling",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N89","v":0.75},null,{"$f":"'Summary of outputs - Monetised'!P89","v":1},null,{"$f":"'Summary of outputs - Monetised'!L89","v":38699.065393798846},null,{"$f":"'Summary of outputs - Monetised'!R89","v":29024.299045349137}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N347","v":38699.065393798846},null,{"$f":"N348*L348*J348","v":2418.6915871124279}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N348","v":38699.065393798846},null,{"$f":"N349*L349*J349","v":60467.289677810695}]
[]
[null,null,null,"Recreation",null,"Game angling",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N90","v":0},null,{"$f":"'Summary of outputs - Monetised'!P90","v":0},null,{"$f":"'Summary of outputs - Monetised'!L90","v":0},null,{"$f":"'Summary of outputs - Monetised'!R90","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N351","v":0},null,{"$f":"N352*L352*J352","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N352","v":0},null,{"$f":"N353*L353*J353","v":0}]
[]
[null,null,null,"Recreation",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N331,N351,N347,N339,N335,N343,N327)","v":931644.2191988983},null,{"$f":"SUM(P331,P351,P347,P339,P335,P343,P327)","v":252260.58749662398}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P332,P352,P348,P340,P336,P344,P328)","v":58227.763699931143}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P333,P353,P349,P341,P337,P345,P329)","v":1455694.0924982785}]
[]
[null,"Tourism",null,"Tourism",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N92","v":0},null,{"$f":"'Summary of outputs - Monetised'!P92","v":0},null,{"$f":"'Summary of outputs - Monetised'!L92","v":0},null,{"$f":"'Summary of outputs - Monetised'!R92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X92","v":"Tourism"},{"$f":"IFERROR(VLOOKUP(AD359,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N359","v":0},null,{"$f":"N360*L360*J360","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N360","v":0},null,{"$f":"N361*L361*J361","v":0}]
[]
[null,"Traffic calming",null,"Traffic calming",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N94","v":0},null,{"$f":"'Summary of outputs - Monetised'!P94","v":0},null,{"$f":"'Summary of outputs - Monetised'!L94","v":0},null,{"$f":"'Summary of outputs - Monetised'!R94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X96","v":0},{"$f":"IFERROR(VLOOKUP(AD363,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N363","v":0},null,{"$f":"N364*L364*J364","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N364","v":0},null,{"$f":"N365*L365*J365","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N95","v":0},null,{"$f":"'Summary of outputs - Monetised'!P95","v":0},null,{"$f":"'Summary of outputs - Monetised'!L95","v":0},null,{"$f":"'Summary of outputs - Monetised'!R95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X221","v":0},{"$f":"IFERROR(VLOOKUP(AD367,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N367","v":0},null,{"$f":"N368*L368*J368","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N368","v":0},null,{"$f":"N369*L369*J369","v":0}]
[]
[null,null,null,"Noise",null,"Noise reduction",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N96","v":0},null,{"$f":"'Summary of outputs - Monetised'!P96","v":0},null,{"$f":"'Summary of outputs - Monetised'!L96","v":0},null,{"$f":"'Summary of outputs - Monetised'!R96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X225","v":0},{"$f":"IFERROR(VLOOKUP(AD371,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N371","v":0},null,{"$f":"N372*L372*J372","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N372","v":0},null,{"$f":"N373*L373*J373","v":0}]
[]
[null,null,null,"Treating wastewater",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N363,N367,N371)","v":0},null,{"$f":"SUM(P363,P367,P371)","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P364,P368,P372)","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P365,P369,P373)","v":0}]
[]
[null,"TREATING WASTEWATER",null,"Treating wastewater",null,"Operational costs",null,"Existing",null,{"$f":"'AP2 - Treating wastewater'!G62","v":0.75},null,{"$f":"'AP2 - Treating wastewater'!I62","v":1},null,{"$f":"'AP2 - Treating wastewater'!K62","v":59398.598218646555},null,{"$f":"'AP2 - Treating wastewater'!M62","v":44548.94866398492},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X98","v":"TREATING WASTEWATER"},{"$f":"IFERROR(VLOOKUP(AD379,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N379","v":59398.598218646555},null,{"$f":"N380*L380*J380","v":3712.4123886654097}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N380","v":59398.598218646555},null,{"$f":"N381*L381*J381","v":92810.309716635238}]
[]
[null,null,null,"Treating wastewater",null,"Energy",null,"Existing",null,{"$f":"'AP2 - Treating wastewater'!G64","v":0.75},null,{"$f":"'AP2 - Treating wastewater'!I64","v":1},null,{"$f":"'AP2 - Treating wastewater'!K64","v":11837.302740661575},null,{"$f":"'AP2 - Treating wastewater'!M64","v":8877.9770554961815}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N383","v":11837.302740661575},null,{"$f":"N384*L384*J384","v":739.83142129134842}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N384","v":11837.302740661575},null,{"$f":"N385*L385*J385","v":18495.785532283709}]
[]
[null,null,null,"Treating wastewater",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N383+N379","v":71235.900959308128},null,{"$f":"P383+P379","v":53426.9257194811}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"P384+P380","v":4452.243809956758}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"P385+P381","v":111306.09524891895}]
[]
[null,"WATER QUALITY",null,"Water quality",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N101","v":""},null,{"$f":"'Summary of outputs - Monetised'!P101","v":""},null,{"$f":"'Summary of outputs - Monetised'!L101","v":0},null,{"$f":"'Summary of outputs - Monetised'!R101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X101","v":"WATER QUALITY"},{"$f":"IFERROR(VLOOKUP(AD391,lkpMonetised,2,0),\"\")","v":"A"}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N391","v":0},null,{"$f":"N392*L392*J392","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N392","v":0},null,{"$f":"N393*L393*J393","v":0}]
[]
[null,null,null,"Water quality",null,"Receiving waters",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N102","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P102","v":1},null,{"$f":"'Summary of outputs - Monetised'!L102","v":1142049.0649344937},null,{"$f":"'Summary of outputs - Monetised'!R102","v":571024.53246724687}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N395","v":1142049.0649344937},null,{"$f":"N396*L396*J396","v":71378.066558405859}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N396","v":1142049.0649344937},null,{"$f":"N397*L397*J397","v":1784451.6639601465}]
[]
[null,null,null,"Water quality",null,"Receiving waters",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N103","v":0},null,{"$f":"'Summary of outputs - Monetised'!P103","v":0},null,{"$f":"'Summary of outputs - Monetised'!L103","v":0},null,{"$f":"'Summary of outputs - Monetised'!R103","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N399","v":0},null,{"$f":"N400*L400*J400","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N400","v":0},null,{"$f":"N401*L401*J401","v":0}]
[]
[null,null,null,"Water quality",null,"Receiving waters",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N104","v":0},null,{"$f":"'Summary of outputs - Monetised'!P104","v":0},null,{"$f":"'Summary of outputs - Monetised'!L104","v":0},null,{"$f":"'Summary of outputs - Monetised'!R104","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N403","v":0},null,{"$f":"N404*L404*J404","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N404","v":0},null,{"$f":"N405*L405*J405","v":0}]
[]
[null,null,null,"Water quality",null,"Receiving waters",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N105","v":0},null,{"$f":"'Summary of outputs - Monetised'!P105","v":0},null,{"$f":"'Summary of outputs - Monetised'!L105","v":0},null,{"$f":"'Summary of outputs - Monetised'!R105","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N407","v":0},null,{"$f":"N408*L408*J408","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N408","v":0},null,{"$f":"N409*L409*J409","v":0}]
[]
[null,null,null,"Water quality",null,"Receiving waters",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N106","v":0},null,{"$f":"'Summary of outputs - Monetised'!P106","v":0},null,{"$f":"'Summary of outputs - Monetised'!L106","v":0},null,{"$f":"'Summary of outputs - Monetised'!R106","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N411","v":0},null,{"$f":"N412*L412*J412","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N412","v":0},null,{"$f":"N413*L413*J413","v":0}]
[]
[null,null,null,"Water quality",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N411,N407,N403,N399,N395,N391)","v":1142049.0649344937},null,{"$f":"SUM(P411,P407,P403,P399,P395,P391)","v":571024.53246724687}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,null,null,{"$f":"SUM(P412,P408,P404,P400,P396,P392)","v":71378.066558405859}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,null,null,{"$f":"SUM(P413,P409,P405,P401,P397,P393)","v":1784451.6639601465}]
[]
[null,"User defined 1",null,null,null,null,null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N108","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P108","v":1},null,{"$f":"'Summary of outputs - Monetised'!L108","v":494938.66586305638},null,{"$f":"'Summary of outputs - Monetised'!R108","v":247469.33293152819},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X108","v":"User defined 1"},{"$f":"IFERROR(VLOOKUP(AD419,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.25,null,{"$f":"N419","v":494938.66586305638},null,{"$f":"N420*L420*J420","v":30933.666616441024}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,{"$f":"N420","v":494938.66586305638},null,{"$f":"N421*L421*J421","v":773341.66541102563}]
[]
[null,"User defined 2",null,null,null,null,null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N110","v":""},null,{"$f":"'Summary of outputs - Monetised'!P110","v":""},null,{"$f":"'Summary of outputs - Monetised'!L110","v":0},null,{"$f":"'Summary of outputs - Monetised'!R110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X110","v":"User defined 2"},{"$f":"IFERROR(VLOOKUP(AD423,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N423","v":0},null,{"$f":"N424*L424*J424","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N424","v":0},null,{"$f":"N425*L425*J425","v":0}]
[]
[null,"User defined 3",null,null,null,null,null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N112","v":""},null,{"$f":"'Summary of outputs - Monetised'!P112","v":""},null,{"$f":"'Summary of outputs - Monetised'!L112","v":0},null,{"$f":"'Summary of outputs - Monetised'!R112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X112","v":"User defined 3"},{"$f":"IFERROR(VLOOKUP(AD427,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N427","v":0},null,{"$f":"N428*L428*J428","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N428","v":0},null,{"$f":"N429*L429*J429","v":0}]
[]
[null,"User defined 4",null,null,null,null,null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N114","v":""},null,{"$f":"'Summary of outputs - Monetised'!P114","v":""},null,{"$f":"'Summary of outputs - Monetised'!L114","v":0},null,{"$f":"'Summary of outputs - Monetised'!R114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X114","v":"User defined 4"},{"$f":"IFERROR(VLOOKUP(AD431,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N431","v":0},null,{"$f":"N432*L432*J432","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N432","v":0},null,{"$f":"N433*L433*J433","v":0}]
[]
[null,"User defined 5",null,null,null,null,null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N116","v":""},null,{"$f":"'Summary of outputs - Monetised'!P116","v":""},null,{"$f":"'Summary of outputs - Monetised'!L116","v":0},null,{"$f":"'Summary of outputs - Monetised'!R116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X116","v":"User defined 5"},{"$f":"IFERROR(VLOOKUP(AD435,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N435","v":0},null,{"$f":"N436*L436*J436","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N436","v":0},null,{"$f":"N437*L437*J437","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Summary Results ESS","index":42,"n_rows":51,"n_cols":19,"rows_kept":51,"cut":false,"hidden":true,"merged":[[14,1,23,1],[25,1,31,1],[33,1,41,1],[43,1,45,1],[3,1,3,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,1,8,3]]}
[null,null,null,null,null,null,null,null,null,null,null,"Summary Results - Ecosystem Services",null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Present Value Assessment Stage",null,null,null,"Total PV Benefits",null,"Total PV Costs",null,"Net Present Value",null,"Benefit Cost Ratio",null,"Benefit distribution score"]
[]
[null,"Present Value before confidence applied",null,null,null,{"$f":"SUM(F15:F46)-F35","v":29576179.33179513},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F6-H6","v":18751054.33179513},null,{"$f":"IFERROR(F6/H6,0)","v":2.7321790124174208},null,{"$f":"'Summary Results TBL'!N6","v":"C"}]
[null,"Present Value after confidence applied",null,null,null,{"$f":"SUM(H15:H46)-H35","v":9814063.7578989193},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F7-H7","v":-1011061.2421010807},null,{"$f":"IFERROR(F7/H7,0)","v":0.90660050187863139},null,{"$f":"'Summary Results TBL'!N7","v":"C"}]
[null,"Present Value sensitivity - low",null,null,null,{"$f":"SUM(L15:L46)-L35","v":1846390.4002653901},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F8-H8","v":-8978734.5997346099},null,{"$f":"IFERROR(F8/H8,0)","v":0.17056527294284271},null,{"$f":"'Summary Results TBL'!N8","v":"D"}]
[null,"Present Value sensitivity - high",null,null,null,{"$f":"SUM(N15:N46)-N35","v":46159760.006634749},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F9-H9","v":35334635.006634749},null,{"$f":"IFERROR(F9/H9,0)","v":4.2641318235710672},null,{"$f":"'Summary Results TBL'!N9","v":"D"}]
[]
[null,"NOTE: Link or type in text / values for user defined benefits (columns D to P in table below).  Do not alter other named impacts or associated cells with monetary values in, as these cells automatically update."]
[]
[null,"Ecosystem Service",null,"Impact",null,"Present Value before confidence applied (£)",null,"Present Value after confidence applied (£)",null,"Notes",null,"Present Value sensitivity - low (£)",null,"Present Value sensitivity - high (£)",null,"Notes"]
[]
[null,"Provisioning services",null,"Economic growth ",null,{"$f":"IF(SUM(F16:F46)+'Summary of outputs - Monetised'!L45=0,1,'Summary of outputs - Monetised'!L45)","v":0},null,{"$f":"IF(SUM(H16:H46)+'Summary of outputs - Monetised'!R45=0,1,'Summary of outputs - Monetised'!R45)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P156","v":0},null,{"$f":"'Sensitivity Analysis'!P157","v":0}]
[null,null,null,"Enabling development",null,{"$f":"'Summary of outputs - Monetised'!L50","v":0},null,{"$f":"'Summary of outputs - Monetised'!R50","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P168","v":0},null,{"$f":"'Sensitivity Analysis'!P169","v":0}]
[null,null,null,"Flexible infrastructure/climate change adaptation",null,null,null,null,null,"Not currently applied",null,null,null,null,null,"Not applicable"]
[null,null,null,"Pumping wastewater",null,{"$f":"'Summary of outputs - Monetised'!L77+'Summary of outputs - Monetised'!L78","v":0},null,{"$f":"'Summary of outputs - Monetised'!R77+'Summary of outputs - Monetised'!R78","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P312","v":0},null,{"$f":"'Sensitivity Analysis'!P313","v":0}]
[null,null,null,"Rainwater harvesting",null,{"$f":"'Summary of outputs - Monetised'!L80+'Summary of outputs - Monetised'!L81","v":25487.029892808314},null,{"$f":"'Summary of outputs - Monetised'!R80+'Summary of outputs - Monetised'!R81","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P324","v":0},null,{"$f":"'Sensitivity Analysis'!P325","v":0}]
[null,null,null,"Tourism",null,{"$f":"'Summary of outputs - Monetised'!L92","v":0},null,{"$f":"'Summary of outputs - Monetised'!R92","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P360","v":0},null,{"$f":"'Sensitivity Analysis'!P361","v":0}]
[null,null,null,"Treating wastewater",null,{"$f":"'Summary of outputs - Monetised'!L98+'Summary of outputs - Monetised'!L99","v":71235.900959308128},null,{"$f":"'Summary of outputs - Monetised'!R98+'Summary of outputs - Monetised'!R99","v":53426.9257194811},null,null,null,{"$f":"'Sensitivity Analysis'!P388","v":4452.243809956758},null,{"$f":"'Sensitivity Analysis'!P389","v":111306.09524891895}]
[null,null,null,"Groundwater recharge",null,{"$f":"'Summary of outputs - Monetised'!L63+'Summary of outputs - Monetised'!L65","v":0},null,{"$f":"'Summary of outputs - Monetised'!R63+'Summary of outputs - Monetised'!R65","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P244","v":0},null,{"$f":"'Sensitivity Analysis'!P245","v":0}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Regulating services",null,"Air quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L10:L13)","v":89588.483428294188},null,{"$f":"SUM('Summary of outputs - Monetised'!R10:R13)","v":22397.120857073547},null,null,null,{"$f":"'Sensitivity Analysis'!P28","v":5599.2802142683868},null,{"$f":"'Sensitivity Analysis'!P29","v":139982.00535670968}]
[null,null,null,"Building temperature",null,{"$f":"SUM('Summary of outputs - Monetised'!L28:L29)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R28:R29)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P96","v":0},null,{"$f":"'Sensitivity Analysis'!P97","v":0}]
[null,null,null,"Carbon reduction and sequestration",null,{"$f":"SUM('Summary of outputs - Monetised'!L31:L41)","v":9080.5013343033097},null,{"$f":"SUM('Summary of outputs - Monetised'!R31:R41)","v":4567.4363051821401},null,null,null,{"$f":"'Sensitivity Analysis'!P128+'Sensitivity Analysis'!P148","v":39.662729888796434},null,{"$f":"'Sensitivity Analysis'!P129+'Sensitivity Analysis'!P149","v":991.56824721991086}]
[null,null,null,"Flooding",null,{"$f":"SUM('Summary of outputs - Monetised'!L53:L57)","v":7491968.580471673},null,{"$f":"SUM('Summary of outputs - Monetised'!R53:R57)","v":3745984.2902358365},null,null,null,{"$f":"'Sensitivity Analysis'!P200","v":468248.03627947957},null,{"$f":"'Sensitivity Analysis'!P201","v":11706200.906986989}]
[null,null,null,"Water quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L101:L105)","v":1142049.0649344937},null,{"$f":"SUM('Summary of outputs - Monetised'!R101:R105)","v":571024.53246724687},null,null,null,{"$f":"'Sensitivity Analysis'!P416","v":71378.066558405859},null,{"$f":"'Sensitivity Analysis'!P417","v":1784451.6639601465}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Cultural services",null,"Amenity (total)",null,{"$f":"SUM('Summary of outputs - Monetised'!L15:L19)","v":19813906.896767754},null,{"$f":"SUM('Summary of outputs - Monetised'!R15:R19)","v":5164098.2011155775},null,null,null,{"$f":"'Sensitivity Analysis'!P52","v":1238369.1810479846},null,{"$f":"'Sensitivity Analysis'!P53","v":30959229.526199613}]
[null,null,null,"Amenity (House Prices)",null,{"$f":"'Summary of outputs - Monetised'!L19","v":19533078.260869566},null,{"$f":"'Summary of outputs - Monetised'!R19","v":4883269.5652173916},null,null,null,{"$f":"'Sensitivity Analysis'!P44","v":0},null,{"$f":"'Sensitivity Analysis'!P45","v":0}]
[null,null,null,"Crime",null,{"$f":"'Summary of outputs - Monetised'!L43","v":0},null,{"$f":"'Summary of outputs - Monetised'!R43","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P152","v":0},null,{"$f":"'Sensitivity Analysis'!P153","v":0}]
[null,null,null,"Education",null,{"$f":"'Summary of outputs - Monetised'!L48+'Summary of outputs - Monetised'!L47","v":0},null,{"$f":"'Summary of outputs - Monetised'!R48+'Summary of outputs - Monetised'!R47","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P164+'Sensitivity Analysis'!P160","v":0},null,{"$f":"'Sensitivity Analysis'!P165+'Sensitivity Analysis'!P161","v":0}]
[null,null,null,"Health",null,{"$f":"SUM('Summary of outputs - Monetised'!L67:L72)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R67:R72)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P272","v":0},null,{"$f":"'Sensitivity Analysis'!P273","v":0}]
[null,null,null,"Recreation",null,{"$f":"SUM('Summary of outputs - Monetised'!L84:L90)","v":931644.2191988983},null,{"$f":"SUM('Summary of outputs - Monetised'!R84:R90)","v":252260.58749662398},null,null,null,{"$f":"'Sensitivity Analysis'!P356","v":58227.763699931143},null,{"$f":"'Sensitivity Analysis'!P357","v":1455694.0924982785}]
[null,null,null,"Traffic calming",null,{"$f":"'Summary of outputs - Monetised'!L96","v":0},null,{"$f":"'Summary of outputs - Monetised'!R96","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P364","v":0},null,{"$f":"'Sensitivity Analysis'!P365","v":0}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Supporting services",null,"Biodiversity and ecology",null,{"$f":"SUM('Summary of outputs - Monetised'!L21:L26)","v":1218.6548075983005},null,{"$f":"SUM('Summary of outputs - Monetised'!R21:R26)","v":304.66370189957513},null,null,null,{"$f":"'Sensitivity Analysis'!P80","v":76.165925474893783},null,{"$f":"'Sensitivity Analysis'!P81","v":1904.1481368723448}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Individual Benefits (Present Value) (Pre-Confidence)",null,null,null,null,null,null,null,null,null,"Individual Benefits (Present Value) (Post-Confidence)"]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Summary Results TBL","index":43,"n_rows":54,"n_cols":31,"rows_kept":54,"cut":false,"hidden":true,"merged":[[36,1,45,1],[14,1,25,1],[27,1,34,1],[3,1,3,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,3,9,19]]}
[null,null,null,null,null,null,null,null,null,null,null,"Summary Results - Triple Bottom Line",null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"example","converted"]
[null,"Present Value Assessment Stage",null,null,null,"Total PV Benefits",null,"Total PV Costs",null,"Net Present Value",null,"Benefit Cost Ratio",null,"Benefit distribution score"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IFERROR(VLOOKUP(X5,lstConvertPercent,2,1),\"-\")","v":"E"}]
[null,"Present Value before confidence applied",null,null,null,{"$f":"SUM(F15:F46)-F38","v":29581179.33179513},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F6-H6","v":18756054.33179513},null,{"$f":"IFERROR(F6/H6,0)","v":2.7326409008482702},null,{"$f":"IFERROR(VLOOKUP(AE17,lstConvertPercent,2,1),\"-\")","v":"C"},null,null,null,null,null,null,null,null,null,45,{"$f":"IFERROR(VLOOKUP(X6,lstConvertPercent,2,1),\"-\")","v":"C"}]
[null,"Present Value after confidence applied",null,null,null,{"$f":"SUM(H15:H46)-H38","v":9828063.7578989193},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F7-H7","v":-997061.24210108072},null,{"$f":"IFERROR(F7/H7,0)","v":0.90789378948500998},null,{"$f":"IFERROR(VLOOKUP(AE21,lstConvertPercent,2,1),\"-\")","v":"C"},null,null,null,null,null,null,null,null,null,{"$f":"AE25","v":28.879825118393779},{"$f":"IFERROR(VLOOKUP(X7,lstConvertPercent,2,1),\"-\")","v":"D"}]
[null,"Present Value sensitivity - low",null,null,null,{"$f":"SUM(L15:L46)-L38","v":1860390.4002653901},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F8-H8","v":-8964734.5997346099},null,{"$f":"IFERROR(F8/H8,0)","v":0.17185856054922138},null,{"$f":"IFERROR(VLOOKUP(AE25,lstConvertPercent,2,1),\"-\")","v":"D"},null,null,null,null,null,null,null,null,null,37,{"$f":"IFERROR(VLOOKUP(X8,lstConvertPercent,2,1),\"-\")","v":"D"}]
[null,"Present Value sensitivity - high",null,null,null,{"$f":"SUM(N15:N46)-N38","v":46173760.006634749},null,{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},null,{"$f":"F9-H9","v":35348635.006634749},null,{"$f":"IFERROR(F9/H9,0)","v":4.2654251111774464},null,{"$f":"IFERROR(VLOOKUP(AE30,lstConvertPercent,2,1),\"-\")","v":"D"}]
[]
[null,"NOTE: Link or type in text / values for user defined benefits (columns D to P in table below).  Do not alter other named impacts or associated cells with monetary values in, as these cells automatically update."]
[]
[null,"Triple Bottom Line Category",null,"Impact",null,"Present Value before confidence applied (£)",null,"Present Value after confidence applied (£)",null,"Notes",null,"Present Value sensitivity - low (£)",null,"Present Value sensitivity - high (£)",null,"Notes"]
[]
[null,"Financial",null,"Building temperature",null,{"$f":"SUM('Summary of outputs - Monetised'!L28:L29)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R28:R29)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P96","v":0},null,{"$f":"'Sensitivity Analysis'!P97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(F15:F46>0,F15:F46))","v":11},null,"CV max",{"$f":"(AB15-1)^0.5","v":3.1622776601683795}]
[null,null,null,"Economic growth ",null,{"$f":"IF(SUM(F17:F47)+'Summary of outputs - Monetised'!L45=0,1,'Summary of outputs - Monetised'!L45)","v":0},null,{"$f":"IF(SUM(H17:H47)+'Summary of outputs - Monetised'!R45=0,1,'Summary of outputs - Monetised'!R45)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P156","v":0},null,{"$f":"'Sensitivity Analysis'!P157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(F15:F46>0,F15:F46))","v":4464932.5084240632},null,"CV",{"$f":"AB17/AB16","v":1.7537615981731025}]
[null,null,null,"Enabling development",null,{"$f":"'Summary of outputs - Monetised'!L50","v":0},null,{"$f":"'Summary of outputs - Monetised'!R50","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P168","v":0},null,{"$f":"'Sensitivity Analysis'!P169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(F15:F46>0,F15:F46))","v":7830427.1717088241},null,"Flex",{"$f":"100*(AE15-AE16)/AE15","v":44.541188768360044}]
[null,null,null,"Flexible infrastructure/climate change adaptation",null,0,null,0,null,"Not currently applied",null,0,null,0,null,"Not applicable"]
[null,null,null,"Pumping wastewater",null,{"$f":"'Summary of outputs - Monetised'!L77+'Summary of outputs - Monetised'!L78","v":0},null,{"$f":"'Summary of outputs - Monetised'!R77+'Summary of outputs - Monetised'!R78","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P312","v":0},null,{"$f":"'Sensitivity Analysis'!P313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(H15:H46>0,H15:H46))","v":12},null,"CV max",{"$f":"(AB19-1)^0.5","v":3.3166247903553998}]
[null,null,null,"Rainwater harvesting",null,{"$f":"'Summary of outputs - Monetised'!L80+'Summary of outputs - Monetised'!L81","v":25487.029892808314},null,{"$f":"'Summary of outputs - Monetised'!R80+'Summary of outputs - Monetised'!R81","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P324","v":0},null,{"$f":"'Sensitivity Analysis'!P325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(H15:H46>0,H15:H46))","v":1225944.4435930259},null,"CV",{"$f":"AB21/AB20","v":1.6843806187585915}]
[null,null,null,"Tourism",null,{"$f":"'Summary of outputs - Monetised'!L92","v":0},null,{"$f":"'Summary of outputs - Monetised'!R92","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P360","v":0},null,{"$f":"'Sensitivity Analysis'!P361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(H15:H46>0,H15:H46))","v":2064957.0604628781},null,"Flex",{"$f":"100*(AE19-AE20)/AE19","v":49.214013485737162}]
[null,null,null,"Treating wastewater",null,{"$f":"'Summary of outputs - Monetised'!L98+'Summary of outputs - Monetised'!L99","v":71235.900959308128},null,{"$f":"'Summary of outputs - Monetised'!R98+'Summary of outputs - Monetised'!R99","v":53426.9257194811},null,null,null,{"$f":"'Sensitivity Analysis'!P388","v":4452.243809956758},null,{"$f":"'Sensitivity Analysis'!P389","v":111306.09524891895}]
[null,null,null,"Groundwater recharge",null,{"$f":"'Summary of outputs - Monetised'!L63+'Summary of outputs - Monetised'!L65","v":0},null,{"$f":"'Summary of outputs - Monetised'!R63+'Summary of outputs - Monetised'!R65","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P244","v":0},null,{"$f":"'Sensitivity Analysis'!P245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(L15:L46>0,L15:L46))","v":11},null,"CV max",{"$f":"(AB23-1)^0.5","v":3.1622776601683795}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(L15:L46>0,L15:L46))","v":169126.40002412637},null,"CV",{"$f":"AB25/AB24","v":2.2490174021537168}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(L15:L46>0,L15:L46))","v":380368.21681787097},null,"Flex",{"$f":"100*(AE23-AE24)/AE23","v":28.879825118393779}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Environmental",null,"Air quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L10:L13)","v":89588.483428294188},null,{"$f":"SUM('Summary of outputs - Monetised'!R10:R13)","v":22397.120857073547},null,null,null,{"$f":"'Sensitivity Analysis'!P28","v":5599.2802142683868},null,{"$f":"'Sensitivity Analysis'!P29","v":139982.00535670968},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(N15:N46>0,N15:N46))","v":11},null,"CV max",{"$f":"(AB28-1)^0.5","v":3.1622776601683795}]
[null,null,null,"Biodiversity and ecology",null,{"$f":"SUM('Summary of outputs - Monetised'!L21:L26)","v":1218.6548075983005},null,{"$f":"SUM('Summary of outputs - Monetised'!R21:R26)","v":304.66370189957513},null,null,null,{"$f":"'Sensitivity Analysis'!P80","v":76.165925474893783},null,{"$f":"'Sensitivity Analysis'!P81","v":1904.1481368723448},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(N15:N46>0,N15:N46))","v":4197614.5460577048},null,"CV",{"$f":"AB30/AB29","v":2.2688564515412559}]
[null,null,null,"Carbon reduction and sequestration",null,{"$f":"SUM('Summary of outputs - Monetised'!L31:L41)","v":9080.5013343033097},null,{"$f":"SUM('Summary of outputs - Monetised'!R31:R41)","v":4567.4363051821401},null,null,null,{"$f":"'Sensitivity Analysis'!P128+'Sensitivity Analysis'!P148","v":39.662729888796434},null,{"$f":"'Sensitivity Analysis'!P129+'Sensitivity Analysis'!P149","v":991.56824721991086},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(N15:N46>0,N15:N46))","v":9523784.8439064436},null,"Flex",{"$f":"100*(AE28-AE29)/AE28","v":28.252459291621857}]
[null,null,null,"Flooding",null,{"$f":"SUM('Summary of outputs - Monetised'!L53:L57)","v":7491968.580471673},null,{"$f":"SUM('Summary of outputs - Monetised'!R53:R57)","v":3745984.2902358365},null,null,null,{"$f":"'Sensitivity Analysis'!P200","v":468248.03627947957},null,{"$f":"'Sensitivity Analysis'!P201","v":11706200.906986989}]
[null,null,null,"Water quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L101:L105)","v":1142049.0649344937},null,{"$f":"SUM('Summary of outputs - Monetised'!R101:R105)","v":571024.53246724687},null,null,null,{"$f":"'Sensitivity Analysis'!P416","v":71378.066558405859},null,{"$f":"'Sensitivity Analysis'!P417","v":1784451.6639601465}]
[null,null,null,"User-defined",null,0,null,1000,null,null,null,1000,null,1000]
[null,null,null,"User-defined",null,5000,null,5000,null,null,null,5000,null,5000,null,null,null,null,null,{"$f":"STDEV(T35:T39)","v":3511.8845842842461}]
[null,null,null,"User-defined",null,0,null,8000,null,null,null,8000,null,8000,null,null,null,null,null,{"$f":"IF(X35=0,\"\",X35)","v":""},null,null,null,0]
[]
[null,"Social",null,"Amenity (Total)",null,{"$f":"SUM('Summary of outputs - Monetised'!L15:L19)","v":19813906.896767754},null,{"$f":"SUM('Summary of outputs - Monetised'!R15:R19)","v":5164098.2011155775},null,null,null,{"$f":"'Sensitivity Analysis'!P52","v":1238369.1810479846},null,{"$f":"'Sensitivity Analysis'!P53","v":30959229.526199613},null,null,null,null,null,1000,null,null,null,1000,{"$f":"STDEV(X35:X42)","v":3214.5502536643185}]
[null,null,null,"Amenity (House Prices)",null,{"$f":"'Summary Results ESS'!F35","v":19533078.260869566},null,{"$f":"'Summary Results ESS'!H35","v":4883269.5652173916},null,null,null,{"$f":"'Sensitivity Analysis'!P44","v":0},null,{"$f":"'Sensitivity Analysis'!P57","v":0},null,null,null,null,null,5000,null,null,null,5000]
[null,null,null,"Crime",null,{"$f":"'Summary of outputs - Monetised'!L43","v":0},null,{"$f":"'Summary of outputs - Monetised'!R43","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P152","v":0},null,{"$f":"'Sensitivity Analysis'!P153","v":0},null,null,null,null,null,8000,null,null,null,0]
[null,null,null,"Education",null,{"$f":"'Summary of outputs - Monetised'!L48+'Summary of outputs - Monetised'!L47","v":0},null,{"$f":"'Summary of outputs - Monetised'!R48+'Summary of outputs - Monetised'!R47","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P164+'Sensitivity Analysis'!P160","v":0},null,{"$f":"'Sensitivity Analysis'!P165+'Sensitivity Analysis'!P161","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Health",null,{"$f":"SUM('Summary of outputs - Monetised'!L67:L72)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R67:R72)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P272","v":0},null,{"$f":"'Sensitivity Analysis'!P273","v":0},null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Recreation",null,{"$f":"SUM('Summary of outputs - Monetised'!L84:L90)","v":931644.2191988983},null,{"$f":"SUM('Summary of outputs - Monetised'!R84:R90)","v":252260.58749662398},null,null,null,{"$f":"'Sensitivity Analysis'!P356","v":58227.763699931143},null,{"$f":"'Sensitivity Analysis'!P357","v":1455694.0924982785},null,null,null,null,null,null,null,null,null,8000]
[null,null,null,"Traffic calming",null,{"$f":"'Summary of outputs - Monetised'!L96","v":0},null,{"$f":"'Summary of outputs - Monetised'!R96","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P364","v":0},null,{"$f":"'Sensitivity Analysis'!P365","v":0}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Individual Benefits (Present Value) (Pre-Confidence)",null,null,null,null,null,null,null,null,null,"Individual Benefits (Present Value) (Post-Confidence)"]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"B£ST Results Dashboard","index":44,"n_rows":185,"n_cols":17,"rows_kept":185,"cut":false,"hidden":false,"merged":[[4,3,5,3],[8,3,9,3],[10,3,11,3]]}
[null,null,null,null,null,"B£ST Results Dashboard",null,null,null,null,null,">>HIDE_ALONG",{"$f":"IFERROR(MATCH(chartSelectionChoice,chartSelection,0),1)","v":1}]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Present Value before confidence applied"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Present Value after confidence applied"]
[null,null,null,"Select the number of benefits (1-10)",null,null,null,null,null,null,null,null,"Present Value sensitivity - Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Present Value sensitivity - High"]
[null,null,null,3,{"$f":"IF(qtyBenefits>COUNTIF(rngBenefitDisplay,\">0\"),\"(Reduce!)\",\"\")","v":""}]
[]
[null,null,null,"Select the present values results"]
[]
[null,null,null,"Present Value before confidence applied"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"For fuctionality, this page is not locked - do not change the equations in the green cells"]
[null,"Present Value Assessment Stage","Total PV Benefits","Total PV Costs","Net Present Value","Benefit Cost Ratio","Benefit distribution score"]
[null,"Present Value before confidence applied",{"$f":"SUM(C41:C63)","v":30102976.785024196},{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},{"$f":"C33-D33","v":19277851.785024196},{"$f":"IFERROR(C33/D33,0)","v":2.780843342226921},{"$f":"IFERROR(VLOOKUP(Q42,lstConvertPercent,2,1),\"-\")","v":"D"}]
[null,"Present Value after confidence applied",{"$f":"SUM(D41:D63)","v":10062056.037734695},{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},{"$f":"C34-D34","v":-763068.96226530522},{"$f":"IFERROR(C34/D34,0)","v":0.92950945487786008},{"$f":"IFERROR(VLOOKUP(Q46,lstConvertPercent,2,1),\"-\")","v":"D"}]
[null,"Present Value sensitivity - low",{"$f":"SUM(E41:E63)","v":1877324.0668818308},{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},{"$f":"C35-D35","v":-8947800.9331181683},{"$f":"IFERROR(C35/D35,0)","v":0.17342285348962075},{"$f":"IFERROR(VLOOKUP(Q50,lstConvertPercent,2,1),\"-\")","v":"D"}]
[null,"Present Value sensitivity - high",{"$f":"SUM(F41:F63)","v":46933101.672045775},{"$f":"'Project Data'!$D$28-'Project Data'!$D$26","v":10825125},{"$f":"C36-D36","v":36107976.672045775},{"$f":"IFERROR(C36/D36,0)","v":4.3355713372405189},{"$f":"IFERROR(VLOOKUP(Q55,lstConvertPercent,2,1),\"-\")","v":"D"}]
[]
[]
[null,"For fuctionality, this page is not locked - do not change the equations in the green cells"]
[null,"Benefit category","Present Value before confidence applied (£)","Present Value after confidence applied (£)","Present Value sensitivity - low (£)","Present Value sensitivity - high (£)",null,null,null,null,null,null,"COUNT",{"$f":"COUNTIF(C41:C63,\">0\")","v":10},null,"CV max",{"$f":"(N40-1)^0.5","v":3}]
[null,"Air quality",{"$f":"SUM('Summary of outputs - Monetised'!L10:L13)","v":89588.483428294188},{"$f":"SUM('Summary of outputs - Monetised'!R10:R13)","v":22397.120857073547},{"$f":"'Sensitivity Analysis'!P28","v":5599.2802142683868},{"$f":"'Sensitivity Analysis'!P29","v":139982.00535670968},null,null,null,null,null,null,"AVG",{"$f":"AVERAGEIF(C41:C63,\">0\")","v":3010297.6785024195},null,"CV",{"$f":"N42/N41","v":2.1025346887684018}]
[null,"Amenity",{"$f":"SUM('Summary of outputs - Monetised'!L15:L19)","v":19813906.896767754},{"$f":"SUM('Summary of outputs - Monetised'!R15:R19)","v":5164098.2011155775},{"$f":"'Sensitivity Analysis'!P52","v":1238369.1810479846},{"$f":"'Sensitivity Analysis'!P53","v":30959229.526199613},null,null,null,null,null,null,"STD",{"$f":"STDEV(C163:C185)","v":6329255.2925703265},null,"Flex",{"$f":"100*(Q40-Q41)/Q40","v":29.91551037438661}]
[null,"Asset performance",{"$f":"SUM('Summary of outputs - Monetised'!L77:L78)+SUM('Summary of outputs - Monetised'!L98:L99)","v":71235.900959308128},{"$f":"SUM('Summary of outputs - Monetised'!R77:R78)+SUM('Summary of outputs - Monetised'!R98:R99)","v":53426.9257194811},{"$f":"'Sensitivity Analysis'!P312+'Sensitivity Analysis'!P388","v":4452.243809956758},{"$f":"'Sensitivity Analysis'!P389+'Sensitivity Analysis'!P313","v":111306.09524891895}]
[null,"Biodiversity and ecology",{"$f":"SUM('Summary of outputs - Monetised'!L21:L26)","v":1218.6548075983005},{"$f":"SUM('Summary of outputs - Monetised'!R21:R26)","v":304.66370189957513},{"$f":"'Sensitivity Analysis'!P80","v":76.165925474893783},{"$f":"'Sensitivity Analysis'!P81","v":1904.1481368723448},null,null,null,null,null,null,"COUNT",{"$f":"COUNTIF(D41:D63,\">0\")","v":10},null,"CV max",{"$f":"(N44-1)^0.5","v":3}]
[null,"Building temperature",{"$f":"SUM('Summary of outputs - Monetised'!L28:L29)","v":0},{"$f":"SUM('Summary of outputs - Monetised'!R28:R29)","v":0},{"$f":"'Sensitivity Analysis'!P96","v":0},{"$f":"'Sensitivity Analysis'!P97","v":0},null,null,null,null,null,null,"AVG",{"$f":"AVERAGEIF(D41:D63,\">0\")","v":1006205.6037734695},null,"CV",{"$f":"N46/N45","v":1.8453716321750264}]
[null,"Carbon reduction and sequestration",{"$f":"SUM('Summary of outputs - Monetised'!L31:L36)+SUM('Summary of outputs - Monetised'!L38:L41)","v":9080.5013343033097},{"$f":"SUM('Summary of outputs - Monetised'!R31:R36)+SUM('Summary of outputs - Monetised'!R38:R41)","v":4567.4363051821401},{"$f":"'Sensitivity Analysis'!P128+'Sensitivity Analysis'!P148","v":39.662729888796434},{"$f":"'Sensitivity Analysis'!P129+'Sensitivity Analysis'!P149","v":991.56824721991086},null,null,null,null,null,null,"STD",{"$f":"STDEV(D163:D185)","v":1856823.2773391053},null,"Flex",{"$f":"100*(Q44-Q45)/Q44","v":38.487612260832456}]
[null,"Crime",{"$f":"SUM('Summary of outputs - Monetised'!L43)","v":0},{"$f":"SUM('Summary of outputs - Monetised'!R43)","v":0},{"$f":"'Sensitivity Analysis'!P152","v":0},{"$f":"'Sensitivity Analysis'!P153","v":0}]
[null,"Economic growth ",{"$f":"'Summary of outputs - Monetised'!L45","v":0},{"$f":"'Summary of outputs - Monetised'!R45","v":0},{"$f":"'Sensitivity Analysis'!P156","v":0},{"$f":"'Sensitivity Analysis'!P157","v":0},null,null,null,null,null,null,"COUNT",{"$f":"COUNTIF(E41:E63,\">0\")","v":9},null,"CV max",{"$f":"(N48-1)^0.5","v":2.8284271247461903}]
[null,"Education",{"$f":"SUM('Summary of outputs - Monetised'!L47:L48)","v":0},{"$f":"SUM('Summary of outputs - Monetised'!R47:R48)","v":0},{"$f":"'Sensitivity Analysis'!P164","v":0},{"$f":"'Sensitivity Analysis'!P165","v":0},null,null,null,null,null,null,"AVG",{"$f":"AVERAGEIF(E41:E63,\">0\")","v":208591.56298687009},null,"CV",{"$f":"N50/N49","v":1.9844112071393794}]
[null,"Enabling development",{"$f":"'Summary of outputs - Monetised'!L50+'Summary of outputs - Monetised'!L51","v":0},{"$f":"'Summary of outputs - Monetised'!R50+'Summary of outputs - Monetised'!R51","v":0},{"$f":"'Sensitivity Analysis'!P168+'Sensitivity Analysis'!P172","v":0},{"$f":"'Sensitivity Analysis'!P169+'Sensitivity Analysis'!P173","v":0},null,null,null,null,null,null,"STD",{"$f":"STDEV(E163:E185)","v":413931.43530586478},null,"Flex",{"$f":"100*(Q48-Q49)/Q48","v":29.84046893845812}]
[null,"Flooding",{"$f":"SUM('Summary of outputs - Monetised'!L53:L58)","v":7491968.580471673},{"$f":"SUM('Summary of outputs - Monetised'!R53:R58)","v":3745984.2902358365},{"$f":"'Sensitivity Analysis'!P200","v":468248.03627947957},{"$f":"'Sensitivity Analysis'!P201","v":11706200.906986989}]
[null,"Health",{"$f":"SUM('Summary of outputs - Monetised'!L67:L72)","v":0},{"$f":"SUM('Summary of outputs - Monetised'!R67:R72)","v":0},{"$f":"'Sensitivity Analysis'!P272","v":0},{"$f":"'Sensitivity Analysis'!P273","v":0}]
[null,"Noise",{"$f":"SUM('Summary of outputs - Monetised'!L74:L75)","v":0},{"$f":"SUM('Summary of outputs - Monetised'!R74:R75)","v":0},{"$f":"'Sensitivity Analysis'!P300","v":0},{"$f":"'Sensitivity Analysis'!P301","v":0},null,null,null,null,null,null,"COUNT",{"$f":"COUNTIF(F41:F63,\">0\")","v":9},null,"CV max",{"$f":"(N53-1)^0.5","v":2.8284271247461903}]
[null,"Recreation",{"$f":"SUM('Summary of outputs - Monetised'!L84:L90)","v":931644.2191988983},{"$f":"SUM('Summary of outputs - Monetised'!R84:R90)","v":252260.58749662398},{"$f":"'Sensitivity Analysis'!P356","v":58227.763699931143},{"$f":"'Sensitivity Analysis'!P357","v":1455694.0924982785},null,null,null,null,null,null,"AVG",{"$f":"AVERAGEIF(F41:F63,\">0\")","v":5214789.0746717528},null,"CV",{"$f":"N55/N54","v":1.9844112071393787}]
[null,"Tourism",{"$f":"'Summary of outputs - Monetised'!L92","v":0},{"$f":"'Summary of outputs - Monetised'!R92","v":0},{"$f":"'Sensitivity Analysis'!P360","v":0},{"$f":"'Sensitivity Analysis'!P361","v":0},null,null,null,null,null,null,"STD",{"$f":"STDEV(F163:F185)","v":10348285.882646617},null,"Flex",{"$f":"100*(Q53-Q54)/Q53","v":29.840468938458141}]
[null,"Traffic calming",{"$f":"SUM('Summary of outputs - Monetised'!L94:L96)","v":0},{"$f":"SUM('Summary of outputs - Monetised'!R94:R96)","v":0},{"$f":"'Sensitivity Analysis'!P376","v":0},{"$f":"'Sensitivity Analysis'!P377","v":0}]
[null,"Water quality",{"$f":"SUM('Summary of outputs - Monetised'!L101:L106)","v":1142049.0649344937},{"$f":"SUM('Summary of outputs - Monetised'!R101:R106)","v":571024.53246724687},{"$f":"'Sensitivity Analysis'!P416","v":71378.066558405859},{"$f":"'Sensitivity Analysis'!P417","v":1784451.6639601465}]
[null,"Water quantity",{"$f":"SUM('Summary of outputs - Monetised'!L63:L65,'Summary of outputs - Monetised'!L60:L61,'Summary of outputs - Monetised'!L80:L82)","v":57345.817258818701},{"$f":"SUM('Summary of outputs - Monetised'!R63:R65,'Summary of outputs - Monetised'!R60:R61,'Summary of outputs - Monetised'!R80:R82)","v":0},{"$f":"'Sensitivity Analysis'!P324+'Sensitivity Analysis'!P244+'Sensitivity Analysis'!P228","v":0},{"$f":"'Sensitivity Analysis'!P325+'Sensitivity Analysis'!P245+'Sensitivity Analysis'!P229","v":0}]
[null,"User-defined 1",{"$f":"'Summary of outputs - Monetised'!L108","v":494938.66586305638},{"$f":"'Summary of outputs - Monetised'!R108","v":247469.33293152819},{"$f":"'Sensitivity Analysis'!P420","v":30933.666616441024},{"$f":"'Sensitivity Analysis'!P421","v":773341.66541102563}]
[null,"User-defined 2",{"$f":"'Summary of outputs - Monetised'!L110","v":0},{"$f":"'Summary of outputs - Monetised'!R110","v":0},{"$f":"'Sensitivity Analysis'!P424","v":0},{"$f":"'Sensitivity Analysis'!P425","v":0}]
[null,"User-defined 3",{"$f":"'Summary of outputs - Monetised'!L112","v":0},{"$f":"'Summary of outputs - Monetised'!R112","v":0},{"$f":"'Sensitivity Analysis'!P428","v":0},{"$f":"'Sensitivity Analysis'!P429","v":0}]
[null,"User-defined 4",{"$f":"'Summary of outputs - Monetised'!L114","v":0},{"$f":"'Summary of outputs - Monetised'!R11","v":522.94690424787268},{"$f":"'Sensitivity Analysis'!P432","v":0},{"$f":"'Sensitivity Analysis'!P433","v":0}]
[null,"User-defined 5",{"$f":"'Summary of outputs - Monetised'!L116","v":0},{"$f":"'Summary of outputs - Monetised'!R116","v":0},{"$f":"'Sensitivity Analysis'!P436","v":0},{"$f":"'Sensitivity Analysis'!P437","v":0}]
[null,"Where user defined benefits have been included, sum the values in the following cells below to the appropriate Ecosystem Service Category"]
[null,"User defined values","Present Value before confidence applied (£)","Present Value after confidence applied (£)","Present Value sensitivity - low (£)","Present Value sensitivity - high (£)"]
[null,"User defined Provisioning Services"]
[null,"User defined Regulating Services"]
[null,"User defined Cultural Services"]
[null,"User defined Supporting Services"]
[null,"Ecosystem service","Present Value before confidence applied (£)","Present Value after confidence applied (£)","Present Value sensitivity - low (£)","Present Value sensitivity - high (£)"]
[null," Provisioning",{"$f":"SUM(C58,C55,C50,C43,C48,C66)","v":128581.71821812683},{"$f":"SUM(D58,D55,D50,D43,D48,D66)","v":53426.9257194811},{"$f":"SUM(E58,E55,E50,E43,E48,E66)","v":4452.243809956758},{"$f":"SUM(F58,F55,F50,F43,F48,F66)","v":111306.09524891895}]
[null," Regulating",{"$f":"SUM(C41,C45,C46,C51,C57,C67)","v":8732686.6301687639},{"$f":"SUM(D41,D45,D46,D51,D57,D67)","v":4343973.379865339},{"$f":"SUM(E41,E45,E46,E51,E57,E67)","v":545265.04578204255},{"$f":"SUM(F41,F45,F46,F51,F57,F67)","v":13631626.144551065}]
[null," Cultural",{"$f":"SUM(C42,C47,C49,C52,C53,C54,C56,C68)","v":20745551.115966652},{"$f":"SUM(D42,D47,D49,D52,D53,D54,D56,D68)","v":5416358.7886122018},{"$f":"SUM(E42,E47,E49,E52,E53,E54,E56,E68)","v":1296596.9447479157},{"$f":"SUM(F42,F47,F49,F52,F53,F54,F56,F68)","v":32414923.618697893}]
[null," Supporting",{"$f":"SUM(C44,C69)","v":1218.6548075983005},{"$f":"SUM(D44,D69)","v":304.66370189957513},{"$f":"SUM(E44,E69)","v":76.165925474893783},{"$f":"SUM(F44,F69)","v":1904.1481368723448}]
[null,"TOTAL",{"$f":"SUM(C71:C74)","v":29608038.11916114},{"$f":"SUM(D71:D74)","v":9814063.7578989211},1846390.4002653898,46159760.006634742]
[null,"For functionality, this page is not locked - do not change the equations in the green cells"]
[]
[">>HIDE_BELOW"]
[null,"Benefit category","Ecosystem service","Triple Bottom Line","Present Value sensitivity - low (£)"]
[null,"Asset operation"," Provisioning"," Financial","tbc"]
[null,"Economic growth "," Provisioning"," Financial","tbc"]
[null,"Enabling development"," Provisioning"," Financial","tbc"]
[null,"Tourism"," Provisioning"," Financial","tbc"]
[null,"Water quantity"," Provisioning"," Financial","tbc"]
[null,"Building temperature"," Regulating"," Financial","tbc"]
[null,"Air quality"," Regulating"," Environmental","tbc"]
[null,"Carbon reduction and sequestration"," Regulating"," Environmental","tbc"]
[null,"Flooding"," Regulating"," Environmental","tbc"]
[null,"Water quality"," Regulating"," Environmental","tbc"]
[null,"Amenity"," Cultural"," Social","tbc"]
[null,"Crime"," Cultural"," Social","tbc"]
[null,"Education"," Cultural"," Social","tbc"]
[null,"Health"," Cultural"," Social","tbc"]
[null,"Noise"," Cultural"," Social","tbc"]
[null,"Recreation"," Cultural"," Social","tbc"]
[null,"Traffic calming"," Cultural"," Social","tbc"]
[null,"Biodiversity and ecology"," Supporting"," Environmental","tbc"]
[null,"User-defined"]
[null,"User-defined"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"STD DEV CALCS"]
[null,null,{"$f":"IF(C41<=0,\"\",C41)","v":89588.483428294188},{"$f":"IF(D41<=0,\"\",D41)","v":22397.120857073547},{"$f":"IF(E41<=0,\"\",E41)","v":5599.2802142683868},{"$f":"IF(F41<=0,\"\",F41)","v":139982.00535670968}]
[null,null,{"$f":"IF(C42<=0,\"\",C42)","v":19813906.896767754},5164098.2011155775,1238369.1810479846,30959229.526199613]
[null,null,71235.900959308128,53426.9257194811,4452.243809956758,111306.09524891895]
[null,null,1218.6548075983005,304.66370189957513,76.165925474893783,1904.1481368723448]
[null,null,"","","",""]
[null,null,9080.5013343033097,4567.4363051821401,39.662729888796434,991.56824721991086]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,7491968.580471673,3745984.2902358365,468248.03627947957,11706200.906986989]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,931644.2191988983,252260.58749662398,58227.763699931143,1455694.0924982785]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,1142049.0649344937,571024.53246724687,71378.066558405859,1784451.6639601465]
[null,null,57345.817258818701,"","",""]
[null,null,494938.66586305638,247469.33293152819,30933.666616441024,773341.66541102563]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"",522.94690424787268,"",""]
[null,null,"","","",""]

{"sheet":"RadiusCht","index":45,"n_rows":380,"n_cols":153,"rows_kept":380,"cut":false,"hidden":true,"merged":[[29,139,35,139],[36,139,44,139],[45,139,47,139],[19,139,28,139]]}
[{"$f":"qtyBenefits","v":3},"rngBenefitDisplay"]
[1,{"$f":"IFERROR(INDEX(rngBenefitNames,MATCH(C2,rngBenefitDisplay,0)),\"\")","v":"Amenity"},{"$f":"IF(A2<=qtyBenefits,IF(LARGE(rngBenefitDisplay,A2)=0,\"\",LARGE(rngBenefitDisplay,A2)),\"\")","v":19813906.896767754}]
[2,"Flooding",7491968.580471673]
[3,"Water quality",1142049.0649344937]
[4,"",""]
[5,"",""]
[6,"","",360,{"$f":"IF(E9=\"\",\"\",IF(E9=1,0,MAX(D8:$E8)))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=1,0,MAX(E8:$E8)))","v":0},{"$f":"IF(G9=\"\",\"\",IF(G9=1,0,MAX($E8:F8)))","v":""},{"$f":"IF(H9=\"\",\"\",IF(H9=1,0,MAX($E8:G8)))","v":""},{"$f":"IF(I9=\"\",\"\",IF(I9=1,0,MAX($E8:H8)))","v":""},{"$f":"IF(J9=\"\",\"\",IF(J9=1,0,MAX($E8:I8)))","v":""},{"$f":"IF(K9=\"\",\"\",IF(K9=1,0,MAX($E8:J8)))","v":""},{"$f":"IF(L9=\"\",\"\",IF(L9=1,0,MAX($E8:K8)))","v":""},{"$f":"IF(M9=\"\",\"\",IF(M9=1,0,MAX($E8:L8)))","v":""},{"$f":"IF(N9=\"\",\"\",IF(N9=1,0,MAX($E8:M8)))","v":""},{"$f":"IF(O9=\"\",\"\",IF(O9=1,0,MAX($E8:N8)))","v":90},{"$f":"IF(P9=\"\",\"\",IF(P9=1,0,MAX($E8:O8)))","v":""},{"$f":"IF(Q9=\"\",\"\",IF(Q9=1,0,MAX($E8:P8)))","v":""},{"$f":"IF(R9=\"\",\"\",IF(R9=1,0,MAX($E8:Q8)))","v":""},{"$f":"IF(S9=\"\",\"\",IF(S9=1,0,MAX($E8:R8)))","v":""},{"$f":"IF(T9=\"\",\"\",IF(T9=1,0,MAX($E8:S8)))","v":""},{"$f":"IF(U9=\"\",\"\",IF(U9=1,0,MAX($E8:T8)))","v":180},{"$f":"IF(V9=\"\",\"\",IF(V9=1,0,MAX($E8:U8)))","v":""},{"$f":"IF(W9=\"\",\"\",IF(W9=1,0,MAX($E8:V8)))","v":""},{"$f":"IF(X9=\"\",\"\",IF(X9=1,0,MAX($E8:W8)))","v":""},{"$f":"IF(Y9=\"\",\"\",IF(Y9=1,0,MAX($E8:X8)))","v":""},{"$f":"IF(Z9=\"\",\"\",IF(Z9=1,0,MAX($E8:Y8)))","v":""},{"$f":"IF(AA9=\"\",\"\",IF(AA9=1,0,MAX($E8:Z8)))","v":""},{"$f":"IF(AB9=\"\",\"\",IF(AB9=1,0,MAX($E8:AA8)))","v":""},{"$f":"IF(AC9=\"\",\"\",IF(AC9=1,0,MAX($E8:AB8)))","v":""},{"$f":"IF(AD9=\"\",\"\",IF(AD9=1,0,MAX($E8:AC8)))","v":""},{"$f":"IF(AE9=\"\",\"\",IF(AE9=1,0,MAX($E8:AD8)))","v":""},{"$f":"IF(AF9=\"\",\"\",IF(AF9=1,0,MAX($E8:AE8)))","v":""},{"$f":"IF(AG9=\"\",\"\",IF(AG9=1,0,MAX($E8:AF8)))","v":270}]
[7,"","",{"$f":"COUNTIF($E$13:$AG$13,\">0\")","v":4},{"$f":"IF(E9=\"\",\"\",IF(E9>0,ROUND(E9*$D$9,0),\"\"))","v":""},90,"","","","","","","","",180,"","","","","",270,"","","","","","","","","","","",360]
[8,"","",{"$f":"D7/D8","v":90},{"$f":"IF(E13>0,COUNTIF($E$13:E$13,\">0\"),\"\")","v":""},{"$f":"IF(F13>0,COUNTIF($E$13:F$13,\">0\"),\"\")","v":1},{"$f":"IF(G13>0,COUNTIF($E$13:G$13,\">0\"),\"\")","v":""},{"$f":"IF(H13>0,COUNTIF($E$13:H$13,\">0\"),\"\")","v":""},{"$f":"IF(I13>0,COUNTIF($E$13:I$13,\">0\"),\"\")","v":""},{"$f":"IF(J13>0,COUNTIF($E$13:J$13,\">0\"),\"\")","v":""},{"$f":"IF(K13>0,COUNTIF($E$13:K$13,\">0\"),\"\")","v":""},{"$f":"IF(L13>0,COUNTIF($E$13:L$13,\">0\"),\"\")","v":""},{"$f":"IF(M13>0,COUNTIF($E$13:M$13,\">0\"),\"\")","v":""},{"$f":"IF(N13>0,COUNTIF($E$13:N$13,\">0\"),\"\")","v":""},{"$f":"IF(O13>0,COUNTIF($E$13:O$13,\">0\"),\"\")","v":2},{"$f":"IF(P13>0,COUNTIF($E$13:P$13,\">0\"),\"\")","v":""},{"$f":"IF(Q13>0,COUNTIF($E$13:Q$13,\">0\"),\"\")","v":""},{"$f":"IF(R13>0,COUNTIF($E$13:R$13,\">0\"),\"\")","v":""},{"$f":"IF(S13>0,COUNTIF($E$13:S$13,\">0\"),\"\")","v":""},{"$f":"IF(T13>0,COUNTIF($E$13:T$13,\">0\"),\"\")","v":""},{"$f":"IF(U13>0,COUNTIF($E$13:U$13,\">0\"),\"\")","v":3},{"$f":"IF(V13>0,COUNTIF($E$13:V$13,\">0\"),\"\")","v":""},{"$f":"IF(W13>0,COUNTIF($E$13:W$13,\">0\"),\"\")","v":""},{"$f":"IF(X13>0,COUNTIF($E$13:X$13,\">0\"),\"\")","v":""},{"$f":"IF(Y13>0,COUNTIF($E$13:Y$13,\">0\"),\"\")","v":""},{"$f":"IF(Z13>0,COUNTIF($E$13:Z$13,\">0\"),\"\")","v":""},{"$f":"IF(AA13>0,COUNTIF($E$13:AA$13,\">0\"),\"\")","v":""},{"$f":"IF(AB13>0,COUNTIF($E$13:AB$13,\">0\"),\"\")","v":""},{"$f":"IF(AC13>0,COUNTIF($E$13:AC$13,\">0\"),\"\")","v":""},{"$f":"IF(AD13>0,COUNTIF($E$13:AD$13,\">0\"),\"\")","v":""},{"$f":"IF(AE13>0,COUNTIF($E$13:AE$13,\">0\"),\"\")","v":""},{"$f":"IF(AF13>0,COUNTIF($E$13:AF$13,\">0\"),\"\")","v":""},{"$f":"IF(AG13>0,COUNTIF($E$13:AG$13,\">0\"),\"\")","v":4}]
[9,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($AK$12:$DV$12,\">0\")","v":12}]
[10,"",""]
[null,{"$f":"IF(C12=\"\",\"\",\"(Other)\")","v":"(Other)"},{"$f":"IF(SUM(rngBenefitDisplay)-SUM(C2:C11)<0,\"\",SUM(rngBenefitDisplay)-SUM(C2:C11))","v":1655052.2428502776},null,0.05,"=Q13-$Q$12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AK12:DV12)*3","v":12},1,1,1,{"$f":"IFERROR(IF(AM12+1<=MAX($E$9:$AG$9),AM12+1,\"\"),\"\")","v":2},{"$f":"AN12","v":2},{"$f":"AO12","v":2},{"$f":"IFERROR(IF(AP12+1<=MAX($E$9:$AG$9),AP12+1,\"\"),\"\")","v":3},{"$f":"AQ12","v":3},{"$f":"AR12","v":3},{"$f":"IFERROR(IF(AS12+1<=MAX($E$9:$AG$9),AS12+1,\"\"),\"\")","v":4},{"$f":"AT12","v":4},{"$f":"AU12","v":4},{"$f":"IFERROR(IF(AV12+1<=MAX($E$9:$AG$9),AV12+1,\"\"),\"\")","v":""},{"$f":"AW12","v":""},{"$f":"AX12","v":""},{"$f":"IFERROR(IF(AY12+1<=MAX($E$9:$AG$9),AY12+1,\"\"),\"\")","v":""},{"$f":"AZ12","v":""},{"$f":"BA12","v":""},{"$f":"IFERROR(IF(BB12+1<=MAX($E$9:$AG$9),BB12+1,\"\"),\"\")","v":""},{"$f":"BC12","v":""},{"$f":"BD12","v":""},{"$f":"IFERROR(IF(BE12+1<=MAX($E$9:$AG$9),BE12+1,\"\"),\"\")","v":""},{"$f":"BF12","v":""},{"$f":"BG12","v":""},{"$f":"IFERROR(IF(BH12+1<=MAX($E$9:$AG$9),BH12+1,\"\"),\"\")","v":""},{"$f":"BI12","v":""},{"$f":"BJ12","v":""},{"$f":"IFERROR(IF(BK12+1<=MAX($E$9:$AG$9),BK12+1,\"\"),\"\")","v":""},{"$f":"BL12","v":""},{"$f":"BM12","v":""},{"$f":"IFERROR(IF(BN12+1<=MAX($E$9:$AG$9),BN12+1,\"\"),\"\")","v":""},{"$f":"BO12","v":""},{"$f":"BP12","v":""},{"$f":"IFERROR(IF(BQ12+1<=MAX($E$9:$AG$9),BQ12+1,\"\"),\"\")","v":""},{"$f":"BR12","v":""},{"$f":"BS12","v":""},{"$f":"IFERROR(IF(BT12+1<=MAX($E$9:$AG$9),BT12+1,\"\"),\"\")","v":""},{"$f":"BU12","v":""},{"$f":"BV12","v":""},{"$f":"IFERROR(IF(BW12+1<=MAX($E$9:$AG$9),BW12+1,\"\"),\"\")","v":""},{"$f":"BX12","v":""},{"$f":"BY12","v":""},{"$f":"IFERROR(IF(BZ12+1<=MAX($E$9:$AG$9),BZ12+1,\"\"),\"\")","v":""},{"$f":"CA12","v":""},{"$f":"CB12","v":""},{"$f":"IFERROR(IF(CC12+1<=MAX($E$9:$AG$9),CC12+1,\"\"),\"\")","v":""},{"$f":"CD12","v":""},{"$f":"CE12","v":""},{"$f":"IFERROR(IF(CF12+1<=MAX($E$9:$AG$9),CF12+1,\"\"),\"\")","v":""},{"$f":"CG12","v":""},{"$f":"CH12","v":""},{"$f":"IFERROR(IF(CI12+1<=MAX($E$9:$AG$9),CI12+1,\"\"),\"\")","v":""},{"$f":"CJ12","v":""},{"$f":"CK12","v":""},{"$f":"IFERROR(IF(CL12+1<=MAX($E$9:$AG$9),CL12+1,\"\"),\"\")","v":""},{"$f":"CM12","v":""},{"$f":"CN12","v":""},{"$f":"IFERROR(IF(CO12+1<=MAX($E$9:$AG$9),CO12+1,\"\"),\"\")","v":""},{"$f":"CP12","v":""},{"$f":"CQ12","v":""},{"$f":"IFERROR(IF(CR12+1<=MAX($E$9:$AG$9),CR12+1,\"\"),\"\")","v":""},{"$f":"CS12","v":""},{"$f":"CT12","v":""},{"$f":"IFERROR(IF(CU12+1<=MAX($E$9:$AG$9),CU12+1,\"\"),\"\")","v":""},{"$f":"CV12","v":""},{"$f":"CW12","v":""},{"$f":"IFERROR(IF(CX12+1<=MAX($E$9:$AG$9),CX12+1,\"\"),\"\")","v":""},{"$f":"CY12","v":""},{"$f":"CZ12","v":""},{"$f":"IFERROR(IF(DA12+1<=MAX($E$9:$AG$9),DA12+1,\"\"),\"\")","v":""},{"$f":"DB12","v":""},{"$f":"DC12","v":""},{"$f":"IFERROR(IF(DD12+1<=MAX($E$9:$AG$9),DD12+1,\"\"),\"\")","v":""},{"$f":"DE12","v":""},{"$f":"DF12","v":""},{"$f":"IFERROR(IF(DG12+1<=MAX($E$9:$AG$9),DG12+1,\"\"),\"\")","v":""},{"$f":"DH12","v":""},{"$f":"DI12","v":""},{"$f":"IFERROR(IF(DJ12+1<=MAX($E$9:$AG$9),DJ12+1,\"\"),\"\")","v":""},{"$f":"DK12","v":""},{"$f":"DL12","v":""},{"$f":"IFERROR(IF(DM12+1<=MAX($E$9:$AG$9),DM12+1,\"\"),\"\")","v":""},{"$f":"DN12","v":""},{"$f":"DO12","v":""},{"$f":"IFERROR(IF(DP12+1<=MAX($E$9:$AG$9),DP12+1,\"\"),\"\")","v":""},{"$f":"DQ12","v":""},{"$f":"DR12","v":""},{"$f":"IFERROR(IF(DS12+1<=MAX($E$9:$AG$9),DS12+1,\"\"),\"\")","v":""},{"$f":"DT12","v":""},{"$f":"DU12","v":""}]
[null,null,null,"INPUTS >>>>>",{"$f":"IFERROR(VLOOKUP(E14,$B$2:$C$12,2,0),0)","v":0},19813906.896767754,0,0,0,0,0,0,0,0,7491968.580471673,0,0,0,0,0,1142049.0649344937,0,0,0,0,0,0,0,0,0,0,0,1655052.2428502776,null,null,"radValues",{"$f":"IF(AL13=\"\",\"\",0)","v":0},{"$f":"HLOOKUP(AL12,$E$9:$AG$14,5,0)","v":19813906.896767754},{"$f":"IF(AL13=\"\",\"\",0)","v":0},{"$f":"IF(AO13=\"\",\"\",0)","v":0},{"$f":"IF(AO12<>\"\",HLOOKUP(AO12,$E$9:$AG$14,5,0),\"\")","v":7491968.580471673},{"$f":"IF(AO13=\"\",\"\",0)","v":0},{"$f":"IF(AR13=\"\",\"\",0)","v":0},{"$f":"IF(AR12<>\"\",HLOOKUP(AR12,$E$9:$AG$14,5,0),\"\")","v":1142049.0649344937},{"$f":"IF(AR13=\"\",\"\",0)","v":0},{"$f":"IF(AU13=\"\",\"\",0)","v":0},{"$f":"IF(AU12<>\"\",HLOOKUP(AU12,$E$9:$AG$14,5,0),\"\")","v":1655052.2428502776},{"$f":"IF(AU13=\"\",\"\",0)","v":0},{"$f":"IF(AX13=\"\",\"\",0)","v":""},{"$f":"IF(AX12<>\"\",HLOOKUP(AX12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(AX13=\"\",\"\",0)","v":""},{"$f":"IF(BA13=\"\",\"\",0)","v":""},{"$f":"IF(BA12<>\"\",HLOOKUP(BA12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BA13=\"\",\"\",0)","v":""},{"$f":"IF(BD13=\"\",\"\",0)","v":""},{"$f":"IF(BD12<>\"\",HLOOKUP(BD12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BD13=\"\",\"\",0)","v":""},{"$f":"IF(BG13=\"\",\"\",0)","v":""},{"$f":"IF(BG12<>\"\",HLOOKUP(BG12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BG13=\"\",\"\",0)","v":""},{"$f":"IF(BJ13=\"\",\"\",0)","v":""},{"$f":"IF(BJ12<>\"\",HLOOKUP(BJ12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BJ13=\"\",\"\",0)","v":""},{"$f":"IF(BM13=\"\",\"\",0)","v":""},{"$f":"IF(BM12<>\"\",HLOOKUP(BM12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BM13=\"\",\"\",0)","v":""},{"$f":"IF(BP13=\"\",\"\",0)","v":""},{"$f":"IF(BP12<>\"\",HLOOKUP(BP12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BP13=\"\",\"\",0)","v":""},{"$f":"IF(BS13=\"\",\"\",0)","v":""},{"$f":"IF(BS12<>\"\",HLOOKUP(BS12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BS13=\"\",\"\",0)","v":""},{"$f":"IF(BV13=\"\",\"\",0)","v":""},{"$f":"IF(BV12<>\"\",HLOOKUP(BV12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BV13=\"\",\"\",0)","v":""},{"$f":"IF(BY13=\"\",\"\",0)","v":""},{"$f":"IF(BY12<>\"\",HLOOKUP(BY12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(BY13=\"\",\"\",0)","v":""},{"$f":"IF(CB13=\"\",\"\",0)","v":""},{"$f":"IF(CB12<>\"\",HLOOKUP(CB12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CB13=\"\",\"\",0)","v":""},{"$f":"IF(CE13=\"\",\"\",0)","v":""},{"$f":"IF(CE12<>\"\",HLOOKUP(CE12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CE13=\"\",\"\",0)","v":""},{"$f":"IF(CH13=\"\",\"\",0)","v":""},{"$f":"IF(CH12<>\"\",HLOOKUP(CH12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CH13=\"\",\"\",0)","v":""},{"$f":"IF(CK13=\"\",\"\",0)","v":""},{"$f":"IF(CK12<>\"\",HLOOKUP(CK12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CK13=\"\",\"\",0)","v":""},{"$f":"IF(CN13=\"\",\"\",0)","v":""},{"$f":"IF(CN12<>\"\",HLOOKUP(CN12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CN13=\"\",\"\",0)","v":""},{"$f":"IF(CQ13=\"\",\"\",0)","v":""},{"$f":"IF(CQ12<>\"\",HLOOKUP(CQ12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CQ13=\"\",\"\",0)","v":""},{"$f":"IF(CT13=\"\",\"\",0)","v":""},{"$f":"IF(CT12<>\"\",HLOOKUP(CT12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CT13=\"\",\"\",0)","v":""},{"$f":"IF(CW13=\"\",\"\",0)","v":""},{"$f":"IF(CW12<>\"\",HLOOKUP(CW12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CW13=\"\",\"\",0)","v":""},{"$f":"IF(CZ13=\"\",\"\",0)","v":""},{"$f":"IF(CZ12<>\"\",HLOOKUP(CZ12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(CZ13=\"\",\"\",0)","v":""},{"$f":"IF(DC13=\"\",\"\",0)","v":""},{"$f":"IF(DC12<>\"\",HLOOKUP(DC12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DC13=\"\",\"\",0)","v":""},{"$f":"IF(DF13=\"\",\"\",0)","v":""},{"$f":"IF(DF12<>\"\",HLOOKUP(DF12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DF13=\"\",\"\",0)","v":""},{"$f":"IF(DI13=\"\",\"\",0)","v":""},{"$f":"IF(DI12<>\"\",HLOOKUP(DI12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DI13=\"\",\"\",0)","v":""},{"$f":"IF(DL13=\"\",\"\",0)","v":""},{"$f":"IF(DL12<>\"\",HLOOKUP(DL12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DL13=\"\",\"\",0)","v":""},{"$f":"IF(DO13=\"\",\"\",0)","v":""},{"$f":"IF(DO12<>\"\",HLOOKUP(DO12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DO13=\"\",\"\",0)","v":""},{"$f":"IF(DR13=\"\",\"\",0)","v":""},{"$f":"IF(DR12<>\"\",HLOOKUP(DR12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DR13=\"\",\"\",0)","v":""},{"$f":"IF(DU13=\"\",\"\",0)","v":""},{"$f":"IF(DU12<>\"\",HLOOKUP(DU12,$E$9:$AG$14,5,0),\"\")","v":""},{"$f":"IF(DU13=\"\",\"\",0)","v":""}]
[null,null,null,"INPUTS >>>>>","Air quality","Amenity","Asset operation","Biodiversity and ecology","Building temperature","Carbon reduction and sequestration","Crime","Economic growth ","Education","Enabling development","Flooding","Health","Noise","Recreation","Tourism","Traffic calming","Water quality","Water quantity","User-defined","User-defined","User-defined","User-defined","User-defined","Empty","Empty","Empty","Empty","Empty","(Other)",null,null,"radSections"," ",{"$f":"IFERROR(HLOOKUP(AL12,$E$9:$AG$14,6,0),\"\")","v":"Amenity"},null," ",{"$f":"IFERROR(IF(AO12<>\"\",HLOOKUP(AO12,$E$9:$AG$14,6,0),\"\"),\"\")","v":"Flooding"},null," ",{"$f":"IFERROR(IF(AR12<>\"\",HLOOKUP(AR12,$E$9:$AG$14,6,0),\"\"),\"\")","v":"Water quality"},null," ",{"$f":"IFERROR(IF(AU12<>\"\",HLOOKUP(AU12,$E$9:$AG$14,6,0),\"\"),\"\")","v":"(Other)"},null," ",{"$f":"IFERROR(IF(AX12<>\"\",HLOOKUP(AX12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BA12<>\"\",HLOOKUP(BA12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BD12<>\"\",HLOOKUP(BD12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BG12<>\"\",HLOOKUP(BG12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BJ12<>\"\",HLOOKUP(BJ12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BM12<>\"\",HLOOKUP(BM12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BP12<>\"\",HLOOKUP(BP12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BS12<>\"\",HLOOKUP(BS12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BV12<>\"\",HLOOKUP(BV12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(BY12<>\"\",HLOOKUP(BY12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CB12<>\"\",HLOOKUP(CB12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CE12<>\"\",HLOOKUP(CE12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CH12<>\"\",HLOOKUP(CH12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CK12<>\"\",HLOOKUP(CK12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CN12<>\"\",HLOOKUP(CN12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CQ12<>\"\",HLOOKUP(CQ12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CT12<>\"\",HLOOKUP(CT12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CW12<>\"\",HLOOKUP(CW12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(CZ12<>\"\",HLOOKUP(CZ12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DC12<>\"\",HLOOKUP(DC12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DF12<>\"\",HLOOKUP(DF12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DI12<>\"\",HLOOKUP(DI12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DL12<>\"\",HLOOKUP(DL12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DO12<>\"\",HLOOKUP(DO12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DR12<>\"\",HLOOKUP(DR12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""},null," ",{"$f":"IFERROR(IF(DU12<>\"\",HLOOKUP(DU12,$E$9:$AG$14,6,0),\"\"),\"\")","v":""}]
[null,null,null,"LOG SCALE",{"$f":"IFERROR(E13,\"\")","v":0},{"$f":"IFERROR(F13,\"\")","v":19813906.896767754},0,0,0,0,0,0,0,0,7491968.580471673,0,0,0,0,0,1142049.0649344937,0,0,0,0,0,0,0,0,0,0,0,1655052.2428502776]
[null,null,null,"Ecosystem service"," Regulating"," Cultural"," Provisioning"," Supporting"," Regulating"," Regulating"," Cultural"," Provisioning"," Cultural"," Provisioning"," Regulating"," Cultural"," Cultural"," Cultural"," Provisioning"," Cultural"," Regulating"," Provisioning","tbc","tbc",null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: Link or type in text / values for user defined benefits (columns D to P in table below).  Do not alter other named impacts or associated cells with monetary values in, as these cells automatically update."]
[null,null,null,"Triple Bottom Line"," Environmental"," Social"," Financial"," Environmental"," Financial"," Environmental"," Social"," Financial"," Social"," Financial"," Environmental"," Social"," Social"," Social"," Financial"," Social"," Environmental"," Financial","tbc","tbc"]
[null,null,null,"Natural Flood Management","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits Wheel",null,null,null,null,null,null,null,null,null,null,"Ecosystem Service",null,"Impact","Present Value before confidence applied (£)","Present Value after confidence applied (£)","Notes","Present Value sensitivity - low (£)","Present Value sensitivity - high (£)",null,"Notes"]
[null,null,null,"Natural Capital","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc","tbc",null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"x"]
[null,null,null,0,{"$f":"IF(AND($D20>=E$7,$D20<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D20>=O$7,$D20<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D20>=Y$7,$D20<=Y$8),Y$13,\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisioning services",null,"Economic growth ",100,{"$f":"EM20*0.5","v":50},null,{"$f":"'Sensitivity Analysis'!P156","v":0},{"$f":"'Sensitivity Analysis'!P157","v":0}]
[null,null,null,{"$f":"D20+1","v":1},"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development",1000,{"$f":"EM21*0.25","v":250},null,{"$f":"'Sensitivity Analysis'!P168","v":0},{"$f":"'Sensitivity Analysis'!P169","v":0},null,null,null,null,"Pre conf","Post Conf"]
[null,null,null,2,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flexible infrastructure/climate change adaptation",null,{"$f":"EM22*0.25","v":0},"Not currently applied",null,null,null,"Not applicable",null,"Provisioning services",{"$f":"SUM(EM20:EM29)","v":7600},{"$f":"SUM(EN20:EN29)","v":3275}]
[null,null,null,3,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater",500,{"$f":"EM23*0.25","v":125},null,{"$f":"'Sensitivity Analysis'!P312","v":0},{"$f":"'Sensitivity Analysis'!P313","v":0},null,null,null,"Regulating services",{"$f":"SUM(EM30:EM36)","v":34080.501334303306},{"$f":"SUM(EN30:EN36)","v":14540.250667151655}]
[null,null,null,4,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting",100,{"$f":"EM24*0.5","v":50},null,{"$f":"'Sensitivity Analysis'!P324","v":0},{"$f":"'Sensitivity Analysis'!P325","v":0},null,null,null,"Cultural services",{"$f":"SUM(EM37:EM45)","v":111610},{"$f":"SUM(EN37:EN45)","v":75957.5}]
[null,null,null,5,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism",100,{"$f":"EM25*0.25","v":25},null,{"$f":"'Sensitivity Analysis'!P360","v":0},{"$f":"'Sensitivity Analysis'!P361","v":0},null,null,null,"Supporting services",{"$f":"SUM(EM46:EM48)","v":200},{"$f":"SUM(EN46:EN48)","v":100}]
[null,null,null,6,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater",5000,{"$f":"EM26*0.5","v":2500},null,{"$f":"'Sensitivity Analysis'!P388","v":4452.243809956758},{"$f":"'Sensitivity Analysis'!P389","v":111306.09524891895}]
[null,null,null,7,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge",500,{"$f":"EM27*0.25","v":125},null,{"$f":"'Sensitivity Analysis'!P244","v":0},{"$f":"'Sensitivity Analysis'!P245","v":0}]
[null,null,null,8,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",300,{"$f":"EM28*0.5","v":150},null,0,0]
[null,null,null,9,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",0,0,null,0,0]
[null,null,null,10,{"$f":"IF(AND($D30>=E$7,$D30<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D30>=O$7,$D30<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D30>=Y$7,$D30<=Y$8),Y$13,\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulating services",null,"Air quality",14000,{"$f":"EM30*0.5","v":7000},null,{"$f":"'Sensitivity Analysis'!P28","v":5599.2802142683868},{"$f":"'Sensitivity Analysis'!P29","v":139982.00535670968},null,null,null,null,"Pre conf","Post Conf"]
[null,null,null,11,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature",3000,{"$f":"EM31*0.25","v":750},null,{"$f":"'Sensitivity Analysis'!P96","v":0},{"$f":"'Sensitivity Analysis'!P97","v":0},null,null,null,"Treating wastewater",{"$f":"EM26","v":5000},{"$f":"EN26","v":2500}]
[null,null,null,12,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon reduction and sequestration",{"$f":"SUM('Summary of outputs - Monetised'!L31:L41)","v":9080.5013343033097},{"$f":"EM32*0.5","v":4540.2506671516549},null,{"$f":"'Sensitivity Analysis'!P128+'Sensitivity Analysis'!P148","v":39.662729888796434},{"$f":"'Sensitivity Analysis'!P129+'Sensitivity Analysis'!P149","v":991.56824721991086},null,null,null,"Air quality",{"$f":"EM30","v":14000},{"$f":"EN30","v":7000}]
[null,null,null,13,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding",2000,{"$f":"EM33*0.25","v":500},null,{"$f":"'Sensitivity Analysis'!P200","v":468248.03627947957},{"$f":"'Sensitivity Analysis'!P201","v":11706200.906986989},null,null,null,"Carbon reduction and sequestration",{"$f":"EM32","v":9080.5013343033097},{"$f":"EN32","v":4540.2506671516549}]
[null,null,null,14,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quality",5000,{"$f":"EM34*0.25","v":1250},null,{"$f":"'Sensitivity Analysis'!P416","v":71378.066558405859},{"$f":"'Sensitivity Analysis'!P417","v":1784451.6639601465},null,null,null,"Amenity (total)",{"$f":"EM37","v":50000},{"$f":"EN37","v":37500}]
[null,null,null,15,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",1000,{"$f":"EM35*0.5","v":500},null,0,0,null,null,null,"Health",{"$f":"EM41","v":30000},{"$f":"EN41","v":22500}]
[null,null,null,16,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",0,0,null,0,0,null,null,null,"Other ",{"$f":"SUM(EM20:EM48)-EM38-SUM(EV31:EV35)","v":15409.999999999985},{"$f":"SUM(EN20:EN48)-EN38-SUM(EW31:EW35)","v":4832.5}]
[null,null,null,17,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultural services",null,"Amenity (total)",50000,{"$f":"EM37*0.75","v":37500},null,{"$f":"'Sensitivity Analysis'!P52","v":1238369.1810479846},{"$f":"'Sensitivity Analysis'!P53","v":30959229.526199613}]
[null,null,null,18,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity (House Prices)",30000,{"$f":"EM38*0.5","v":15000},null,{"$f":"'Sensitivity Analysis'!P44","v":0},{"$f":"'Sensitivity Analysis'!P45","v":0}]
[null,null,null,19,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime",10,{"$f":"EM39*0.75","v":7.5},null,{"$f":"'Sensitivity Analysis'!P152","v":0},{"$f":"'Sensitivity Analysis'!P153","v":0}]
[null,null,null,20,{"$f":"IF(AND($D40>=E$7,$D40<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D40>=O$7,$D40<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D40>=Y$7,$D40<=Y$8),Y$13,\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education",400,{"$f":"EM40*0.75","v":300},null,{"$f":"'Sensitivity Analysis'!P164+'Sensitivity Analysis'!P160","v":0},{"$f":"'Sensitivity Analysis'!P165+'Sensitivity Analysis'!P161","v":0}]
[null,null,null,21,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",30000,{"$f":"EM41*0.75","v":22500},null,{"$f":"'Sensitivity Analysis'!P272","v":0},{"$f":"'Sensitivity Analysis'!P273","v":0}]
[null,null,null,22,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",1000,{"$f":"EM42*0.5","v":500},null,{"$f":"'Sensitivity Analysis'!P356","v":58227.763699931143},{"$f":"'Sensitivity Analysis'!P357","v":1455694.0924982785}]
[null,null,null,23,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming",200,{"$f":"EM43*0.75","v":150},null,{"$f":"'Sensitivity Analysis'!P364","v":0},{"$f":"'Sensitivity Analysis'!P365","v":0}]
[null,null,null,24,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",0,0,null,0,0]
[null,null,null,25,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",0,0,null,0,0]
[null,null,null,26,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting services",null,"Biodiversity and ecology",200,{"$f":"EM46*0.5","v":100},null,{"$f":"'Sensitivity Analysis'!P80","v":76.165925474893783},{"$f":"'Sensitivity Analysis'!P81","v":1904.1481368723448}]
[null,null,null,27,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",0,0,null,0,0]
[null,null,null,28,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined",0,0,null,0,0]
[null,null,null,29,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,30,{"$f":"IF(AND($D50>=E$7,$D50<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D50>=O$7,$D50<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D50>=Y$7,$D50<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,31,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,32,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,33,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,34,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,35,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,36,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,37,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,38,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit category",null,"Present Value before confidence applied (£)","Present Value after confidence applied (£)","Present Value sensitivity - low (£)","Present Value sensitivity - high (£)",null,"Ecosystem service","Present Value before confidence applied (£)","Present Value after confidence applied (£)","Present Value sensitivity - low (£)","Present Value sensitivity - high (£)"]
[null,null,null,39,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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," Provisioning","Asset operation",null,{"$f":"'B£ST Results Dashboard'!C43","v":71235.900959308128},{"$f":"'B£ST Results Dashboard'!D43","v":53426.9257194811},{"$f":"'B£ST Results Dashboard'!E43","v":4452.243809956758},{"$f":"'B£ST Results Dashboard'!F43","v":111306.09524891895},null," Provisioning",{"$f":"SUM(EM59:EM63)","v":128581.71821812683},{"$f":"SUM(EN59:EN63)","v":53426.9257194811},{"$f":"SUM(EO59:EO63)","v":4452.243809956758},{"$f":"SUM(EP59:EP63)","v":111306.09524891895}]
[null,null,null,40,{"$f":"IF(AND($D60>=E$7,$D60<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D60>=O$7,$D60<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D60>=Y$7,$D60<=Y$8),Y$13,\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2," Regulating","Economic growth ",null,{"$f":"'B£ST Results Dashboard'!C48","v":0},{"$f":"'B£ST Results Dashboard'!D48","v":0},{"$f":"'B£ST Results Dashboard'!E48","v":0},{"$f":"'B£ST Results Dashboard'!F48","v":0},null," Regulating",{"$f":"SUM(EM64:EM68)","v":8732686.6301687639},{"$f":"SUM(EN64:EN68)","v":4343973.379865339},{"$f":"SUM(EO64:EO68)","v":545265.04578204255},{"$f":"SUM(EP64:EP68)","v":13631626.144551065}]
[null,null,null,41,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3," Cultural","Enabling development",null,{"$f":"'B£ST Results Dashboard'!C50","v":0},{"$f":"'B£ST Results Dashboard'!D50","v":0},{"$f":"'B£ST Results Dashboard'!E50","v":0},{"$f":"'B£ST Results Dashboard'!F50","v":0},null," Cultural",{"$f":"SUM(EM69:EM75)","v":20745551.115966652},{"$f":"SUM(EN69:EN75)","v":5416358.7886122018},{"$f":"SUM(EO69:EO75)","v":1296596.9447479157},{"$f":"SUM(EP69:EP75)","v":32414923.618697893}]
[null,null,null,42,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4," Supporting","Tourism",null,{"$f":"'B£ST Results Dashboard'!C55","v":0},{"$f":"'B£ST Results Dashboard'!D55","v":0},{"$f":"'B£ST Results Dashboard'!E55","v":0},{"$f":"'B£ST Results Dashboard'!F55","v":0},null," Supporting",{"$f":"SUM(EM76)","v":1218.6548075983005},{"$f":"SUM(EN76)","v":304.66370189957513},{"$f":"SUM(EO76)","v":76.165925474893783},{"$f":"SUM(EP76)","v":1904.1481368723448}]
[null,null,null,43,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quantity",null,{"$f":"'B£ST Results Dashboard'!C58","v":57345.817258818701},{"$f":"'B£ST Results Dashboard'!D58","v":0},{"$f":"'B£ST Results Dashboard'!E58","v":0},{"$f":"'B£ST Results Dashboard'!F58","v":0}]
[null,null,null,44,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature",null,{"$f":"'B£ST Results Dashboard'!C45","v":0},{"$f":"'B£ST Results Dashboard'!D45","v":0},{"$f":"'B£ST Results Dashboard'!E45","v":0},{"$f":"'B£ST Results Dashboard'!F45","v":0}]
[null,null,null,45,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality",null,{"$f":"'B£ST Results Dashboard'!C41","v":89588.483428294188},{"$f":"'B£ST Results Dashboard'!D41","v":22397.120857073547},{"$f":"'B£ST Results Dashboard'!E41","v":5599.2802142683868},{"$f":"'B£ST Results Dashboard'!F41","v":139982.00535670968}]
[null,null,null,46,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon reduction and sequestration",null,{"$f":"'B£ST Results Dashboard'!C46","v":9080.5013343033097},{"$f":"'B£ST Results Dashboard'!D46","v":4567.4363051821401},{"$f":"'B£ST Results Dashboard'!E46","v":39.662729888796434},{"$f":"'B£ST Results Dashboard'!F46","v":991.56824721991086}]
[null,null,null,47,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding",null,{"$f":"'B£ST Results Dashboard'!C51","v":7491968.580471673},{"$f":"'B£ST Results Dashboard'!D51","v":3745984.2902358365},{"$f":"'B£ST Results Dashboard'!E51","v":468248.03627947957},{"$f":"'B£ST Results Dashboard'!F51","v":11706200.906986989}]
[null,null,null,48,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quality",null,{"$f":"'B£ST Results Dashboard'!C57","v":1142049.0649344937},{"$f":"'B£ST Results Dashboard'!D57","v":571024.53246724687},{"$f":"'B£ST Results Dashboard'!E57","v":71378.066558405859},{"$f":"'B£ST Results Dashboard'!F57","v":1784451.6639601465}]
[null,null,null,49,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity",null,{"$f":"'B£ST Results Dashboard'!C42","v":19813906.896767754},{"$f":"'B£ST Results Dashboard'!D42","v":5164098.2011155775},{"$f":"'B£ST Results Dashboard'!E42","v":1238369.1810479846},{"$f":"'B£ST Results Dashboard'!F42","v":30959229.526199613}]
[null,null,null,50,{"$f":"IF(AND($D70>=E$7,$D70<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D70>=O$7,$D70<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D70>=Y$7,$D70<=Y$8),Y$13,\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime",null,{"$f":"'B£ST Results Dashboard'!C47","v":0},{"$f":"'B£ST Results Dashboard'!D47","v":0},{"$f":"'B£ST Results Dashboard'!E47","v":0},{"$f":"'B£ST Results Dashboard'!F47","v":0}]
[null,null,null,51,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education",null,{"$f":"'B£ST Results Dashboard'!C49","v":0},{"$f":"'B£ST Results Dashboard'!D49","v":0},{"$f":"'B£ST Results Dashboard'!E49","v":0},{"$f":"'B£ST Results Dashboard'!F49","v":0}]
[null,null,null,52,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",null,{"$f":"'B£ST Results Dashboard'!C52","v":0},{"$f":"'B£ST Results Dashboard'!D52","v":0},{"$f":"'B£ST Results Dashboard'!E52","v":0},{"$f":"'B£ST Results Dashboard'!F52","v":0}]
[null,null,null,53,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise",null,{"$f":"'B£ST Results Dashboard'!C53","v":0},{"$f":"'B£ST Results Dashboard'!D53","v":0},{"$f":"'B£ST Results Dashboard'!E53","v":0},{"$f":"'B£ST Results Dashboard'!F53","v":0}]
[null,null,null,54,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,{"$f":"'B£ST Results Dashboard'!C54","v":931644.2191988983},{"$f":"'B£ST Results Dashboard'!D54","v":252260.58749662398},{"$f":"'B£ST Results Dashboard'!E54","v":58227.763699931143},{"$f":"'B£ST Results Dashboard'!F54","v":1455694.0924982785}]
[null,null,null,55,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming",null,{"$f":"'B£ST Results Dashboard'!C56","v":0},{"$f":"'B£ST Results Dashboard'!D56","v":0},{"$f":"'B£ST Results Dashboard'!E56","v":0},{"$f":"'B£ST Results Dashboard'!F56","v":0}]
[null,null,null,56,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiversity and ecology",null,{"$f":"'B£ST Results Dashboard'!C44","v":1218.6548075983005},{"$f":"'B£ST Results Dashboard'!D44","v":304.66370189957513},{"$f":"'B£ST Results Dashboard'!E44","v":76.165925474893783},{"$f":"'B£ST Results Dashboard'!F44","v":1904.1481368723448}]
[null,null,null,57,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined"]
[null,null,null,58,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined"]
[null,null,null,59,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined"]
[null,null,null,60,{"$f":"IF(AND($D80>=E$7,$D80<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D80>=O$7,$D80<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D80>=Y$7,$D80<=Y$8),Y$13,\"\")","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined"]
[null,null,null,61,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,62,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,63,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,64,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"D84+1","v":65},"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,66,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,67,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,68,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,69,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,70,{"$f":"IF(AND($D90>=E$7,$D90<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D90>=O$7,$D90<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D90>=Y$7,$D90<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,71,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,72,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,73,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,74,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,75,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,76,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,77,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,78,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,79,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,80,{"$f":"IF(AND($D100>=E$7,$D100<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D100>=O$7,$D100<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D100>=Y$7,$D100<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,81,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,82,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,83,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,84,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,85,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,86,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,87,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,88,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,89,"",19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,90,{"$f":"IF(AND($D110>=E$7,$D110<=E$8),E$13,\"\")","v":""},19813906.896767754,"","","","","","","","",{"$f":"IF(AND($D110>=O$7,$D110<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D110>=Y$7,$D110<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,91,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,92,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,93,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,94,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,95,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,96,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,97,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,98,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,99,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,100,{"$f":"IF(AND($D120>=E$7,$D120<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D120>=O$7,$D120<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D120>=Y$7,$D120<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,101,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,102,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,103,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,104,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,105,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,106,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,107,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,108,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,109,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,110,{"$f":"IF(AND($D130>=E$7,$D130<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D130>=O$7,$D130<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D130>=Y$7,$D130<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,111,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,112,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,113,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,114,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,115,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,116,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,117,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,118,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,119,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,120,{"$f":"IF(AND($D140>=E$7,$D140<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D140>=O$7,$D140<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D140>=Y$7,$D140<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,121,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,122,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,123,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,124,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,125,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,126,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,127,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,128,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"D148+1","v":129},"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,130,{"$f":"IF(AND($D150>=E$7,$D150<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D150>=O$7,$D150<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D150>=Y$7,$D150<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,131,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,132,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,133,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,134,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,135,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,136,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,137,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,138,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,139,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,140,{"$f":"IF(AND($D160>=E$7,$D160<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D160>=O$7,$D160<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D160>=Y$7,$D160<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,141,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,142,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,143,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,144,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,145,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,146,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,147,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,148,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,149,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,150,{"$f":"IF(AND($D170>=E$7,$D170<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D170>=O$7,$D170<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D170>=Y$7,$D170<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,151,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,152,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,153,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,154,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,155,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,156,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,157,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,158,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,159,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,160,{"$f":"IF(AND($D180>=E$7,$D180<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D180>=O$7,$D180<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D180>=Y$7,$D180<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,161,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,162,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,163,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,164,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,165,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,166,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,167,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,168,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,169,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,170,{"$f":"IF(AND($D190>=E$7,$D190<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D190>=O$7,$D190<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","","","","","",{"$f":"IF(AND($D190>=Y$7,$D190<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,171,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,172,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,173,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,174,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,175,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,176,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,177,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,178,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,179,"","","","","","","","","","",7491968.580471673,"","","","","","","","","","","","","","","","","",""]
[null,null,null,180,{"$f":"IF(AND($D200>=E$7,$D200<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D200>=O$7,$D200<=O$8),O$13,\"\")","v":7491968.580471673},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D200>=Y$7,$D200<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,181,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,182,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,183,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,184,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,185,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,186,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,187,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,188,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,189,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,190,{"$f":"IF(AND($D210>=E$7,$D210<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D210>=O$7,$D210<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D210>=Y$7,$D210<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,191,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,192,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,{"$f":"D212+1","v":193},"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,194,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,195,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,196,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,197,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,198,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,199,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,200,{"$f":"IF(AND($D220>=E$7,$D220<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D220>=O$7,$D220<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D220>=Y$7,$D220<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,201,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,202,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,203,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,204,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,205,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,206,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,207,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,208,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,209,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,210,{"$f":"IF(AND($D230>=E$7,$D230<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D230>=O$7,$D230<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D230>=Y$7,$D230<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,211,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,212,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,213,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,214,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,215,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,216,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,217,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,218,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,219,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,220,{"$f":"IF(AND($D240>=E$7,$D240<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D240>=O$7,$D240<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D240>=Y$7,$D240<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,221,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,222,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,223,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,224,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,225,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,226,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,227,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,228,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,229,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,230,{"$f":"IF(AND($D250>=E$7,$D250<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D250>=O$7,$D250<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D250>=Y$7,$D250<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,231,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,232,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,233,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,234,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,235,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,236,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,237,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,238,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,239,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,240,{"$f":"IF(AND($D260>=E$7,$D260<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D260>=O$7,$D260<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D260>=Y$7,$D260<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,241,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,242,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,243,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,244,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,245,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,246,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,247,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,248,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,249,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,250,{"$f":"IF(AND($D270>=E$7,$D270<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D270>=O$7,$D270<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D270>=Y$7,$D270<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,251,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,252,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,253,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,254,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,255,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,256,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,{"$f":"D276+1","v":257},"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,258,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,259,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,260,{"$f":"IF(AND($D280>=E$7,$D280<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D280>=O$7,$D280<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D280>=Y$7,$D280<=Y$8),Y$13,\"\")","v":""},"","","","","","","",""]
[null,null,null,261,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,262,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,263,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,264,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,265,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,266,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,267,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,268,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,269,"","","","","","","","","","","","","","","","",1142049.0649344937,"","","","","","","","","","","",""]
[null,null,null,270,{"$f":"IF(AND($D290>=E$7,$D290<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D290>=O$7,$D290<=O$8),O$13,\"\")","v":""},"","","","","",1142049.0649344937,"","","",{"$f":"IF(AND($D290>=Y$7,$D290<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,271,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,272,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,273,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,274,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,275,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,276,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,277,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,278,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,279,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,280,{"$f":"IF(AND($D300>=E$7,$D300<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D300>=O$7,$D300<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D300>=Y$7,$D300<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,281,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,282,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,283,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,284,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,285,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,286,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,287,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,289,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,290,{"$f":"IF(AND($D310>=E$7,$D310<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D310>=O$7,$D310<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D310>=Y$7,$D310<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,291,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,292,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,293,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,294,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,295,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,296,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,297,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,298,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,299,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,300,{"$f":"IF(AND($D320>=E$7,$D320<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D320>=O$7,$D320<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D320>=Y$7,$D320<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,301,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,302,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,303,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,304,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,305,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,306,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,307,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,308,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,309,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,310,{"$f":"IF(AND($D330>=E$7,$D330<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D330>=O$7,$D330<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D330>=Y$7,$D330<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,311,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,312,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,313,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,314,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,315,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,316,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,317,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,318,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,319,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,320,{"$f":"IF(AND($D340>=E$7,$D340<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D340>=O$7,$D340<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D340>=Y$7,$D340<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,{"$f":"D340+1","v":321},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,322,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,323,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,324,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,325,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,326,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,327,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,328,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,329,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,330,{"$f":"IF(AND($D350>=E$7,$D350<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D350>=O$7,$D350<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D350>=Y$7,$D350<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,331,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,332,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,333,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,335,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,336,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,337,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,338,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,339,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,340,{"$f":"IF(AND($D360>=E$7,$D360<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D360>=O$7,$D360<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D360>=Y$7,$D360<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,341,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,342,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,343,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,344,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,345,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,346,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,347,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,348,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,349,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,350,{"$f":"IF(AND($D370>=E$7,$D370<=E$8),E$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D370>=O$7,$D370<=O$8),O$13,\"\")","v":""},"","","","","","","","","",{"$f":"IF(AND($D370>=Y$7,$D370<=Y$8),Y$13,\"\")","v":""},"","","","","","","",1655052.2428502776]
[null,null,null,351,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,352,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,353,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,354,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,355,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,356,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,357,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,358,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,null,359,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]
[null,null,"Spcial eqn In Last Row!!!",360,{"$f":"IF(AND($D380>=E$7,$D380<=E$8),E$13,IF(E$9=1,E$13,\"\"))","v":""},19813906.896767754,"","","","","","","","","","","","","","","","","","","","","","","","","","",1655052.2428502776]

{"sheet":"Present Value Calcs","index":46,"n_rows":133,"n_cols":343,"rows_kept":133,"cut":false,"hidden":false,"merged":[[9,5,13,5],[2,311,2,342],[2,205,2,214],[3,340,3,342],[3,311,3,313],[3,317,3,319],[3,323,3,325],[3,328,3,330],[3,334,3,336],[2,271,2,275],[2,277,2,279],[2,281,2,283],[2,285,2,287],[2,289,2,291],[2,293,2,295],[2,297,2,299],[2,32,2,52],[2,182,2,185],[3,112,3,114],[3,108,3,110],[9,3,13,3],[9,7,10,7],[4,32,4,34],[4,43,4,45],[2,8,2,10],[3,32,3,34],[2,12,2,30],[3,28,3,30],[3,24,3,26],[3,20,3,22],[3,16,3,18],[3,12,3,14],[12,258,12,260],[2,54,2,59],[2,85,2,91],[2,99,2,106],[2,116,2,127],[2,129,2,142],[2,144,2,167],[2,169,2,172],[2,93,2,97],[2,173,2,176],[2,216,2,219],[2,227,2,230],[2,63,2,83],[2,189,2,198],[2,178,2,181],[2,301,2,303],[3,301,3,303],[2,305,2,307],[3,305,3,307],[2,200,2,203],[3,297,3,299]]}
[null,null,null,null,"Present Value Calculation",null,null,">>HIDE_ALONG",null,null,null,null,null,"Present Value Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value Calculation",null,null,null,null,null,null,null,null,null,null,"Present Value Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coarse Screening"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[null,null,null,null,null,null,null,"Impact","Pumping ",null,null,null,"Building temperature",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding",null,null,null,null,null,null,null,null,"Biodiversity and ecology ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater",null,null,null,null,null,null,null,"Air quality",null,null,null,null,null,"Carbon sequestration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,"Amenity / Quality of space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater",null,null,null,"Groundwater",null,null,null,null,"Water Quality",null,null,null,"Water Quality",null,null,null,null,null,null,"Flows in watercourses",null,null,null,null,null,null,null,null,null,null,"Education",null,null,null,null,"Enabling Development",null,null,null,null,null,null,null,null,null,null,"Noise",null,null,null,null,null,null,null,null,null,null,"Traffic Calming",null,null,null,null,null,{"$f":"'User-defined benefits'!G27","v":"Flooding & Climate change "},null,{"$f":"'User-defined benefits'!G27","v":"Flooding & Climate change "},null,{"$f":"'User-defined benefits'!G45","v":0},null,{"$f":"'User-defined benefits'!G45","v":0},null,{"$f":"'User-defined benefits'!G63","v":0},null,{"$f":"'User-defined benefits'!G63","v":0},null,{"$f":"'User-defined benefits'!G81","v":0},null,{"$f":"'User-defined benefits'!G81","v":0},null,{"$f":"'User-defined benefits'!G99","v":0},null,{"$f":"'User-defined benefits'!G99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality",null,null,null,null,null,"Amenity",null,null,null,"Biodiversity and ecology",null,null,null,"Education",null,null,null,"Flood Risk",null,null,null,"Flows in watercourse",null,null,null,"Health",null,null,null,"Recreation",null,null,null,"Water quality",null,null,null,null,null,"CARBON for trees"]
[null,null,null,null,null,null,null,"Impact type","Energy",null,"Carbon ",null,"Building temperature - green roof cooling",null,null,null,"Building temperature - green roof heating",null,null,null,"Building temperature - green roof heating",null,null,null,"Building temperature - green roof heating and cooling - user input values",null,null,null,"Building temperature - green roof heating and cooling - user input values",null,null,null,"BT3: Rain water harvesting simplified method energy and carbon",null,null,null,null,null,"BT3: Rain water harvesting simplified method - consumer savings",null,null,"BT3: Rain water harvesting simplified method - water company savings of cost to treat",null,"BT2: Rain water harvesting user information entered, energy and carbon",null,null,null,null,null,"BT2: Rain water harvesting user information entered - consumer savings",null,null,"BT2: Rain water harvesting user information entered - water company savings of cost to treat",null,null,"Flooding",null,"Flooding",null,"Flooding - reduced time",null,"Flooding - health benefits",null,"Biodiversity and ecology ",null,"1 - baseline",null,"1 - solution",null,"2 - baseline",null,"2 - solution",null,"3 - baseline",null,"3 - solution",null,"4 - baseline",null,"4 - solution",null,"5 - baseline",null,"5 - solution",null,"Change in flows to treat - energy",null,"Change in flows to treat - energy",null,"Change in flows to treat - operating",null,"Change in flows to treat - process",null,"Pollutant SO2",null,"Pollutant NO2",null,"Pollutant PM10",null,null,"Deciduous - Small",null,"Deciduous - Medium",null,"Deciduous - Large",null,"Confier - Large",null,"Carbon stored in woodlands",null,null,null,"Carbon stored in flood plains",null,null,null,null,"Physical Activity avoided costs - baseline",null,"Physical Activity avoided costs - proposed",null,"View over green space from home - baseline",null,"View over green space from home - proposed",null,"Emontional Well Being - Physical Activity avoided costs - baseline",null,"Emontional Well Being - Physical Activity avoided costs - proposed",null,null,"Street improvements through greening - baseline",null,"Street improvements through greening - proposed",null,"Permenent body of water - baseline",null,"Permenent body of water - propsoed",null,"Most commonly visited local park or green space - baseline",null,"Most commonly visited local park or green space - propsoed",null,"Property Value",null,null,"General recreational visits grassland, greenbelt, urban fringe and urban green space",null,"General recreational visits grassland, greenbelt, urban fringe and urban green space",null,"General Recreational Visits to Fresehwater and floodplains",null,"General Recreational Visits to Fresehwater and floodplains",null,"General Recreational Visits to woodland",null,"General Recreational Visits to woodland",null,"General recreational visits to constructed wetlands",null,"General recreational visits to constructed wetlands",null,"Coarse angling",null,"Coarse angling",null,"Game angling",null,"Game angling",null,null,"GW2 Seriously water stressed - baseline",null,"GW2 Seriously water stressed - propsoed",null,"GW2 Non water stressed - baseline",null,"GW2 Non water stressed - propsoed",null,null,"WQ2 A",null,"WQ B",null,"WQ C",null,"WQ D",null,"WQ E",null,null,"Locaion A",null,"Location B",null,"Location C",null,"Location D",null,"Location E",null,null,"Ed2 Baseline",null,"Ed2 Post",null,null,"ED2 - Site A",null,"ED2 - Site B",null,"ED2 - Site C",null,"ED2 - Site D",null,"ED2 - Site E",null,null,"Location A",null,"Location B",null,"Location C",null,"Location D",null,"Location E",null,null,"Accident type B",null,"Accident type A",null,null,{"$f":"'User-defined benefits'!B21","v":"SECTION UD1"},null,{"$f":"'User-defined benefits'!B21","v":"SECTION UD1"},null,{"$f":"'User-defined benefits'!B39","v":"SECTION UD2"},null,{"$f":"'User-defined benefits'!B39","v":"SECTION UD2"},null,{"$f":"'User-defined benefits'!B57","v":"SECTION UD3"},null,{"$f":"'User-defined benefits'!B57","v":"SECTION UD3"},null,{"$f":"'User-defined benefits'!B75","v":"SECTION UD4"},null,{"$f":"'User-defined benefits'!B75","v":"SECTION UD4"},null,{"$f":"'User-defined benefits'!B93","v":"SECTION UD5"},null,{"$f":"'User-defined benefits'!B93","v":"SECTION UD5"},null,"Enter in spaces for people to populate the profile for the benefits if they have assessed themselves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOW",null,"High",null,"Average",null,"Most commonly visited local park or green space - propsoed","Most commonly visited local park or green space - propsoed","Most commonly visited local park or green space - propsoed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contains two elements for physical activity and emotional well being",null,null,null,"Contains two elements for physical activity and emotional well being",null,null,null,"Contains two elements for physical activity and emotional well being",null,null,null,null,null,"Carbon stored small trees",null,null,null,null,null,"Carbon stored medium trees",null,null,null,null,null,"Carbon stored large trees",null,null,null,null,"Carbon stored woodland (small)",null,null,null,null,null,"Carbon stored woodland (medium)",null,null,null,null,null,"Carbon stored woodland (large)"]
[null,null,null,"Discount Rate from inputs defined as per green book",null,"Discount rate for air quality (from green book)",null,"Sub-impact type",null,null,null,null,"ENERGY",null,"CARBON",null,"ENERGY - Electricity",null,"CARBON",null,"ENERGY - Gas",null,"CARBON",null,"ENERGY - Elec",null,"CARBON",null,"ENERGY - Gas",null,"CARBON",null,"CARBON",null,null,null,null,null,"COST",null,null,"COST",null,"CARBON",null,null,null,null,null,"COST",null,null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST",null,"CARBON",null,"COST",null,"CARBON ",null,"COST",null,"COST",null,"COST",null,null,null,null,null,null,null,null,null,null,null,null,"CARBON",null,null,null,"CARBON",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST",null,"COST",null,"COST",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,"COST - Low","COST - central","COST - high",null,null,null,null,null,"CARBON",null,null,null,null,null,"CARBON",null,null,null,null,null,"CARBON",null,null,null,null,"CARBON",null,null,null,null,null,"CARBON",null,null,null,null,null,"CARBON"]
[null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"1.5%","v":1.4999999999999999E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Data'!$D$34","v":3.5000000000000003E-2}]
[]
[null,null,null,null,null,null,null,"Start Year",{"$f":"pumpStartYr","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$N$69","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$N$69","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$N$69","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$N$31","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$N$31","v":0},null,null,null,{"$f":"'QW3 - Rainwater harvesting'!$J$116","v":2019},null,null,null,null,null,{"$f":"'QW3 - Rainwater harvesting'!$J$116","v":2019},null,null,{"$f":"'QW3 - Rainwater harvesting'!$J$116","v":2019},null,{"$f":"'QW3 - Rainwater harvesting'!$J$46","v":0},null,null,null,null,null,{"$f":"'QW3 - Rainwater harvesting'!$J$46","v":0},null,null,{"$f":"'QW3 - Rainwater harvesting'!$J$46","v":0},null,null,{"$f":"'F - Flooding'!$Q$64","v":2019},null,{"$f":"'F - Flooding'!$Q$64","v":2019},null,{"$f":"'F - Flooding'!Q98","v":0},null,{"$f":"'F - Flooding'!Q106","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!E185","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q52","v":2019},null,{"$f":"'BE - Biodiversity & Ecology'!Q52","v":2019},null,{"$f":"'BE - Biodiversity & Ecology'!Q62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q92","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!Q92","v":0},null,{"$f":"'AP2 - Treating wastewater'!Q50","v":2019},null,null,null,{"$f":"'AP2 - Treating wastewater'!Q50","v":2019},null,null,null,{"$f":"'AQ - Air quality'!$O$78","v":2019},null,{"$f":"'AQ - Air quality'!$O$78","v":2019},null,{"$f":"'AQ - Air quality'!$O$78","v":2019},null,null,{"$f":"VLOOKUP(CW$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(CY$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(DA$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(DC$4,seqTrees,3,0)","v":0},null,{"$f":"'CS - Carbon sequestration'!R100","v":0},null,null,null,{"$f":"'CS - Carbon sequestration'!N80","v":0},null,null,null,null,{"$f":"'H - Health'!N81","v":0},null,{"$f":"DN8","v":0},null,{"$f":"'H - Health'!N106","v":0},null,{"$f":"'H - Health'!N106","v":0},null,{"$f":"'H - Health'!N122","v":0},null,{"$f":"'H - Health'!N122","v":0},null,null,{"$f":"'Am - Amenity'!N47","v":2019},null,{"$f":"'Am - Amenity'!N47","v":2019},null,{"$f":"'Am - Amenity'!N60","v":0},null,{"$f":"'Am - Amenity'!N60","v":0},null,{"$f":"'Am - Amenity'!P72","v":0},null,{"$f":"'Am - Amenity'!P72","v":0},null,{"$f":"'Am - Amenity'!D103","v":2019},null,null,{"$f":"'R - Recreation'!N49","v":2019},null,{"$f":"'R - Recreation'!N49","v":2019},null,{"$f":"'R - Recreation'!N61","v":0},null,{"$f":"'R - Recreation'!N61","v":0},null,{"$f":"'R - Recreation'!N74","v":0},null,{"$f":"'R - Recreation'!N74","v":0},null,{"$f":"'R - Recreation'!N88","v":0},null,{"$f":"'R - Recreation'!N88","v":0},null,{"$f":"'R - Recreation'!N103","v":2019},null,{"$f":"'R - Recreation'!N103","v":2019},null,{"$f":"'R - Recreation'!N118","v":0},null,{"$f":"'R - Recreation'!N118","v":0},null,null,{"$f":"'QW2 - Groundwater recharge'!N51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!N51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!N63","v":0},null,{"$f":"'QW2 - Groundwater recharge'!N63","v":0},null,null,{"$f":"'WQ - Water quality'!$W$56","v":2019},null,{"$f":"'WQ - Water quality'!$W$58","v":0},null,{"$f":"'WQ - Water quality'!$W$60","v":0},null,{"$f":"'WQ - Water quality'!$W$62","v":0},null,{"$f":"'WQ - Water quality'!$W$64","v":0},null,null,{"$f":"'QW1 - Flows'!W51","v":0},null,{"$f":"'QW1 - Flows'!W53","v":0},null,{"$f":"'QW1 - Flows'!W55","v":0},null,{"$f":"'QW1 - Flows'!W57","v":0},null,{"$f":"'QW1 - Flows'!W59","v":0},null,null,{"$f":"'Edu - Education'!$N$46","v":0},null,{"$f":"'Edu - Education'!$N$46","v":0},null,null,{"$f":"'ED - Enabling development'!S44","v":0},null,{"$f":"'ED - Enabling development'!S46","v":0},null,{"$f":"'ED - Enabling development'!S48","v":0},null,{"$f":"'ED - Enabling development'!S50","v":0},null,{"$f":"'ED - Enabling development'!S52","v":0},null,null,{"$f":"'N - Noise'!R50","v":0},null,{"$f":"'N - Noise'!R52","v":0},null,{"$f":"'N - Noise'!R54","v":0},null,{"$f":"'N - Noise'!R56","v":0},null,{"$f":"'N - Noise'!R58","v":0},null,null,{"$f":"'TC - Traffic calming'!Q50","v":0},null,{"$f":"'TC - Traffic calming'!Q43","v":0},null,null,{"$f":"'User-defined benefits'!Q32","v":0},null,{"$f":"'User-defined benefits'!Q34","v":2025},null,{"$f":"'User-defined benefits'!Q50","v":0},null,{"$f":"'User-defined benefits'!Q52","v":0},null,{"$f":"'User-defined benefits'!Q68","v":0},null,{"$f":"'User-defined benefits'!Q70","v":0},null,{"$f":"'User-defined benefits'!Q86","v":0},null,{"$f":"'User-defined benefits'!Q88","v":0},null,{"$f":"'User-defined benefits'!Q104","v":0},null,{"$f":"'User-defined benefits'!Q106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,{"$f":"JL8","v":2020},null,{"$f":"JL8","v":2020},null,{"$f":"JL8","v":2020},{"$f":"JL8","v":2020},{"$f":"JN8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},{"$f":"$JL$8","v":2020},null,null,null,{"$f":"$JL$8","v":2020},null,null,null,null,null,{"$f":"$JL$8","v":2020},null,null,null,null,null,{"$f":"$JL$8","v":2020},null,null,null,null,{"$f":"$JL$8","v":2020},null,null,null,null,null,{"$f":"$JL$8","v":2020},null,null,null,null,null,{"$f":"$JL$8","v":2020}]
[null,null,null,null,null,null,null,"Finish Year",{"$f":"pumpEndYr","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$P$69","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$P$69","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$P$69","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$P$31","v":0},null,null,null,{"$f":"'BT - Building Temperature'!$P$31","v":0},null,null,null,{"$f":"'QW3 - Rainwater harvesting'!$L$116","v":2059},null,null,null,null,null,{"$f":"'QW3 - Rainwater harvesting'!$L$116","v":2059},null,null,{"$f":"'QW3 - Rainwater harvesting'!$L$116","v":2059},null,{"$f":"'QW3 - Rainwater harvesting'!$L$46","v":0},null,null,null,null,null,{"$f":"'QW3 - Rainwater harvesting'!$L$46","v":0},null,null,{"$f":"'QW3 - Rainwater harvesting'!$L$46","v":0},null,null,{"$f":"'F - Flooding'!$S$64","v":2059},null,{"$f":"'F - Flooding'!$S$64","v":2059},null,{"$f":"'F - Flooding'!S98","v":0},null,{"$f":"'F - Flooding'!S106","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!G185","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S52","v":2059},null,{"$f":"'BE - Biodiversity & Ecology'!S52","v":2059},null,{"$f":"'BE - Biodiversity & Ecology'!S62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S62","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S72","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S82","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S92","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S92","v":0},null,{"$f":"'AP2 - Treating wastewater'!S50","v":2059},null,null,null,{"$f":"'AP2 - Treating wastewater'!S50","v":2059},null,null,null,{"$f":"'AQ - Air quality'!$Q$78","v":2059},null,{"$f":"'AQ - Air quality'!$Q$78","v":2059},null,{"$f":"'AQ - Air quality'!$Q$78","v":2059},null,null,{"$f":"VLOOKUP(CW$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(CY$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(DA$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(DC$4,seqTrees,4,0)","v":0},null,{"$f":"'CS - Carbon sequestration'!T100","v":0},null,null,null,{"$f":"'CS - Carbon sequestration'!P80","v":0},null,null,null,null,{"$f":"'H - Health'!P81","v":0},null,{"$f":"DN9","v":0},null,{"$f":"'H - Health'!P106","v":0},null,{"$f":"'H - Health'!P106","v":0},null,{"$f":"'H - Health'!P122","v":0},null,{"$f":"'H - Health'!P122","v":0},null,null,{"$f":"'Am - Amenity'!P47","v":2059},null,{"$f":"'Am - Amenity'!P47","v":2059},null,{"$f":"'Am - Amenity'!P60","v":0},null,{"$f":"'Am - Amenity'!P60","v":0},null,{"$f":"'Am - Amenity'!R72","v":0},null,{"$f":"'Am - Amenity'!R72","v":0},null,{"$f":"'Am - Amenity'!F103","v":2019},null,null,{"$f":"'R - Recreation'!P49","v":2059},null,{"$f":"'R - Recreation'!P49","v":2059},null,{"$f":"'R - Recreation'!P61","v":0},null,{"$f":"'R - Recreation'!P61","v":0},null,{"$f":"'R - Recreation'!P74","v":0},null,{"$f":"'R - Recreation'!P74","v":0},null,{"$f":"'R - Recreation'!P88","v":0},null,{"$f":"'R - Recreation'!P88","v":0},null,{"$f":"'R - Recreation'!P103","v":2059},null,{"$f":"'R - Recreation'!P103","v":2059},null,{"$f":"'R - Recreation'!P118","v":0},null,{"$f":"'R - Recreation'!P118","v":0},null,null,{"$f":"'QW2 - Groundwater recharge'!P51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!P51","v":0},null,{"$f":"'QW2 - Groundwater recharge'!P63","v":0},null,{"$f":"'QW2 - Groundwater recharge'!P63","v":0},null,null,{"$f":"'WQ - Water quality'!$Y$56","v":2059},null,{"$f":"'WQ - Water quality'!$Y$58","v":0},null,{"$f":"'WQ - Water quality'!$Y$60","v":0},null,{"$f":"'WQ - Water quality'!$Y$62","v":0},null,{"$f":"'WQ - Water quality'!$Y$64","v":0},null,null,{"$f":"'QW1 - Flows'!Y51","v":0},null,{"$f":"'QW1 - Flows'!Y53","v":0},null,{"$f":"'QW1 - Flows'!Y55","v":0},null,{"$f":"'QW1 - Flows'!Y57","v":0},null,{"$f":"'QW1 - Flows'!Y59","v":0},null,null,{"$f":"'Edu - Education'!$P$46","v":0},null,{"$f":"'Edu - Education'!$P$46","v":0},null,null,{"$f":"'ED - Enabling development'!U44","v":0},null,{"$f":"'ED - Enabling development'!U46","v":0},null,{"$f":"'ED - Enabling development'!U48","v":0},null,{"$f":"'ED - Enabling development'!U50","v":0},null,{"$f":"'ED - Enabling development'!U52","v":0},null,null,{"$f":"'N - Noise'!T50","v":0},null,{"$f":"'N - Noise'!T52","v":0},null,{"$f":"'N - Noise'!T54","v":0},null,{"$f":"'N - Noise'!T56","v":0},null,{"$f":"'N - Noise'!T58","v":0},null,null,{"$f":"'TC - Traffic calming'!S50","v":0},null,{"$f":"'TC - Traffic calming'!S43","v":0},null,null,{"$f":"'User-defined benefits'!S32","v":0},null,{"$f":"'User-defined benefits'!S34","v":2055},null,{"$f":"'User-defined benefits'!S50","v":0},null,{"$f":"'User-defined benefits'!S52","v":0},null,{"$f":"'User-defined benefits'!S68","v":0},null,{"$f":"'User-defined benefits'!S70","v":0},null,{"$f":"'User-defined benefits'!S86","v":0},null,{"$f":"'User-defined benefits'!S88","v":0},null,{"$f":"'User-defined benefits'!S104","v":0},null,{"$f":"'User-defined benefits'!S106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,null,{"$f":"JL9","v":2059},null,{"$f":"JL9","v":2059},null,{"$f":"JL9","v":2059},{"$f":"JL9","v":2059},{"$f":"JN9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},{"$f":"$JL$9","v":2059},null,null,null,{"$f":"$JL$9","v":2059},null,null,null,null,null,{"$f":"$JL$9","v":2059},null,null,null,null,null,{"$f":"$JL$9","v":2059},null,null,null,null,{"$f":"$JL$9","v":2059},null,null,null,null,null,{"$f":"$JL$9","v":2059},null,null,null,null,null,{"$f":"$JL$9","v":2059}]
[null,null,null,"Discount rate below: the %s can be overwritten with user defined for different years. NOTE: this removes the link to the project inputs rate",null,"Discount rate below: the %s can be overwritten with user defined for different years.",null,"Energy rate and type",{"$f":"pumpEnergyRate","v":0},null,{"$f":"pumpTradedCarbon","v":0},null,{"$f":"'BT - Building Temperature'!H107","v":0},null,{"$f":"'BT - Building Temperature'!D107","v":0},null,{"$f":"'BT - Building Temperature'!H83","v":0},null,{"$f":"'BT - Building Temperature'!D83","v":0},null,{"$f":"'BT - Building Temperature'!L83","v":0},null,{"$f":"'BT - Building Temperature'!D83","v":0},null,{"$f":"'BT - Building Temperature'!H37","v":0},null,{"$f":"'BT - Building Temperature'!D37","v":0},null,{"$f":"'BT - Building Temperature'!L37","v":0},null,{"$f":"'BT - Building Temperature'!D37","v":0},null,"n/a",null,{"$f":"'QW3 - Rainwater harvesting'!N116","v":"Central"},null,null,null,"n/a",null,null,"n/a",null,"n/a",null,{"$f":"'QW3 - Rainwater harvesting'!N46","v":0},null,null,null,"n/a",null,null,"n/a",null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,{"$f":"'AP2 - Treating wastewater'!O50","v":"Central"},null,{"$f":"'AP2 - Treating wastewater'!I50","v":"Central"},null,"n/a",null,{"$f":"'AP2 - Treating wastewater'!K50","v":"Central"},null,null,null,null,null,null,null,null,{"$f":"'CS - Carbon sequestration'!$AR$68","v":0},null,{"$f":"'CS - Carbon sequestration'!$AR$68","v":0},null,{"$f":"'CS - Carbon sequestration'!$AR$68","v":0},null,{"$f":"'CS - Carbon sequestration'!$AR$68","v":0},null,"n/a",null,{"$f":"'CS - Carbon sequestration'!H100","v":0},null,"n/a",null,{"$f":"'CS - Carbon sequestration'!H80","v":0},null,"Q",{"$f":"'H - Health'!F79","v":0},"Q",{"$f":"'H - Health'!F81","v":0},"Q",{"$f":"'H - Health'!F104","v":0},"Q",{"$f":"'H - Health'!F106","v":0},"Q",{"$f":"'H - Health'!F120","v":0},"Q",{"$f":"'H - Health'!F122","v":0},null,"Q",{"$f":"'Am - Amenity'!F45","v":0},"Q",{"$f":"'Am - Amenity'!F47","v":600},"Q",{"$f":"'Am - Amenity'!F58","v":0},"Q",{"$f":"'Am - Amenity'!F60","v":0},"Q",{"$f":"'Am - Amenity'!J58","v":0},"Q",{"$f":"'Am - Amenity'!J60","v":0},"Q","n/a",null,"Q",{"$f":"'R - Recreation'!F47","v":0},"Q",{"$f":"'R - Recreation'!F49","v":10000},"Q",{"$f":"'R - Recreation'!F59","v":0},"Q",{"$f":"'R - Recreation'!F61","v":0},"Q",{"$f":"'R - Recreation'!F72","v":0},"Q",{"$f":"'R - Recreation'!F74","v":0},"Q",{"$f":"'R - Recreation'!F86","v":0},"Q",{"$f":"'R - Recreation'!F88","v":0},"Q",{"$f":"'R - Recreation'!F101","v":0},"Q",{"$f":"'R - Recreation'!F103","v":365},"Q",{"$f":"'R - Recreation'!F116","v":0},"Q",{"$f":"'R - Recreation'!F118","v":0},null,"Q",{"$f":"'QW2 - Groundwater recharge'!F49","v":0},"Q",{"$f":"'QW2 - Groundwater recharge'!F51","v":0},"Q",{"$f":"'QW2 - Groundwater recharge'!F61","v":0},"Q",{"$f":"'QW2 - Groundwater recharge'!F63","v":0},null,"Q","n/a","Q","n/a","Q","n/a","Q","n/a","Q","n/a",null,"Q",{"$f":"'QW1 - Flows'!O51","v":0},"Q",{"$f":"'QW1 - Flows'!O53","v":0},"Q",{"$f":"'QW1 - Flows'!O55","v":0},"Q",{"$f":"'QW1 - Flows'!O57","v":0},"Q",{"$f":"'QW1 - Flows'!O59","v":0},null,"Q",{"$f":"'Edu - Education'!F44","v":0},"Q",{"$f":"'Edu - Education'!F46","v":0},null,null,{"$f":"'ED - Enabling development'!G44","v":0},"Q",{"$f":"'ED - Enabling development'!G46","v":0},null,{"$f":"'ED - Enabling development'!G48","v":0},null,{"$f":"'ED - Enabling development'!G50","v":0},null,{"$f":"'ED - Enabling development'!G52","v":0},null,"Q",{"$f":"'N - Noise'!L50","v":0},"Q",{"$f":"'N - Noise'!L52","v":0},"Q",{"$f":"'N - Noise'!L54","v":0},"Q",{"$f":"'N - Noise'!L56","v":0},"Q",{"$f":"'N - Noise'!L58","v":0},null,"Q",{"$f":"'TC - Traffic calming'!G50","v":0},"Q",{"$f":"'TC - Traffic calming'!G43","v":0},null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. trees",{"$f":"'Coarse Assessment'!H47","v":264},null,{"$f":"'Coarse Assessment'!H47","v":264},null,{"$f":"'Coarse Assessment'!H47","v":264},"No. of people",{"$f":"'Coarse Assessment'!H51","v":600},{"$f":"'Coarse Assessment'!H51","v":600},{"$f":"'Coarse Assessment'!H51","v":600},null,{"$f":"'Coarse Assessment'!$J$35","v":1.5116000000000001},{"$f":"'Coarse Assessment'!$J$35","v":1.5116000000000001},{"$f":"'Coarse Assessment'!$J$35","v":1.5116000000000001},null,{"$f":"'Coarse Assessment'!$H$59","v":150},{"$f":"'Coarse Assessment'!$H$59","v":150},{"$f":"'Coarse Assessment'!$H$59","v":150},null,{"$f":"'Coarse Assessment'!$H$61","v":65},{"$f":"'Coarse Assessment'!$H$61","v":65},{"$f":"'Coarse Assessment'!$H$61","v":65},null,{"$f":"'Coarse Assessment'!$H$63","v":0},{"$f":"'Coarse Assessment'!$H$63","v":0},{"$f":"'Coarse Assessment'!$H$63","v":0},null,{"$f":"'Coarse Assessment'!$H$65","v":600},{"$f":"'Coarse Assessment'!$H$65","v":600},{"$f":"'Coarse Assessment'!$H$65","v":600},null,{"$f":"'Coarse Assessment'!$H$67","v":600},{"$f":"'Coarse Assessment'!$H$67","v":600},{"$f":"'Coarse Assessment'!$H$67","v":600},null,{"$f":"'Coarse Assessment'!$H$69","v":0},{"$f":"'Coarse Assessment'!$H$69","v":0},{"$f":"'Coarse Assessment'!$H$69","v":0},null,null,null,"n/a",null,"Central",null,null,null,"n/a",null,"Central",null,null,null,"n/a",null,"Central",null,null,"n/a",null,"Central",null,null,null,"n/a",null,"Central",null,null,null,"n/a",null,"Central"]
[null,null,null,null,null,null,null,null,{"$f":"pumpEnergyType","v":0},null,null,null,{"$f":"'BT - Building Temperature'!F107","v":0},null,null,null,{"$f":"'BT - Building Temperature'!F83","v":0},null,null,null,{"$f":"'BT - Building Temperature'!J83","v":0},null,null,null,{"$f":"'BT - Building Temperature'!F37","v":0},null,null,null,{"$f":"'BT - Building Temperature'!J37","v":0},null,null,null,"n/a",null,null,null,null,null,"n/a",null,null,"n/a",null,"n/a",null,null,null,null,null,"n/a",null,null,"n/a",null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,{"$f":"'AP2 - Treating wastewater'!M50","v":"Commercial/ Public sector"},null,null,null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a",null,null,null,"n/a",null,null,null,"£",{"$f":"'H - Health'!H79","v":0},"£",{"$f":"'H - Health'!H81","v":0},"£",{"$f":"'H - Health'!H104","v":0},"£",{"$f":"'H - Health'!H106","v":0},"£",{"$f":"'H - Health'!H120","v":0},"£",{"$f":"'H - Health'!H122","v":0},null,"£",{"$f":"'Am - Amenity'!H45","v":21.562771808329444},"£",{"$f":"'Am - Amenity'!H47","v":21.562771808329444},"£",{"$f":"'Am - Amenity'!H58","v":0},"£",{"$f":"'Am - Amenity'!H60","v":0},"£",{"$f":"'Am - Amenity'!L58","v":0},"£",{"$f":"'Am - Amenity'!L60","v":0},"£","n/a",null,"£",{"$f":"'R - Recreation'!H47","v":0},"£",{"$f":"'R - Recreation'!H49","v":4.1137626568467835},"£",{"$f":"'R - Recreation'!H59","v":0},"£",{"$f":"'R - Recreation'!H61","v":0},"£",{"$f":"'R - Recreation'!H72","v":0},"£",{"$f":"'R - Recreation'!H74","v":0},"£",{"$f":"'R - Recreation'!H86","v":0},"£",{"$f":"'R - Recreation'!H88","v":0},"£",{"$f":"'R - Recreation'!H101","v":0},"£",{"$f":"'R - Recreation'!H103","v":4.8845218772615127},"£",{"$f":"'R - Recreation'!H116","v":0},"£",{"$f":"'R - Recreation'!H118","v":0},null,"£",{"$f":"'QW2 - Groundwater recharge'!H49","v":0},"£",{"$f":"'QW2 - Groundwater recharge'!H51","v":0},"£",{"$f":"'QW2 - Groundwater recharge'!H61","v":0},"£",{"$f":"'QW2 - Groundwater recharge'!H63","v":0},null,"£","n/a","£","n/a","£","n/a","£","n/a","£","n/a",null,"£",{"$f":"'QW1 - Flows'!M51","v":0},"£",{"$f":"'QW1 - Flows'!M53","v":0},"£",{"$f":"'QW1 - Flows'!M55","v":0},"£",{"$f":"'QW1 - Flows'!M57","v":0},"£",{"$f":"'QW1 - Flows'!M59","v":0},null,"£",{"$f":"'Edu - Education'!H44","v":0},"£",{"$f":"'Edu - Education'!H46","v":0},null,null,{"$f":"'ED - Enabling development'!K44","v":0},"£",{"$f":"'ED - Enabling development'!K46","v":0},null,{"$f":"'ED - Enabling development'!K48","v":0},null,{"$f":"'ED - Enabling development'!K50","v":0},null,{"$f":"'ED - Enabling development'!K52","v":0},null,"£",{"$f":"'N - Noise'!J50","v":""},"£",{"$f":"'N - Noise'!J52","v":""},"£",{"$f":"'N - Noise'!J54","v":""},"£",{"$f":"'N - Noise'!J56","v":""},"£",{"$f":"'N - Noise'!J58","v":""},null,"£",{"$f":"'TC - Traffic calming'!K50","v":""},"£",{"$f":"'TC - Traffic calming'!K43","v":""},null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value/person",1.68,{"$f":"(JR11+JT11)/2","v":2.8},3.92,null,37.04,{"$f":"(JV11+JX11)/2","v":155.41500000000002},273.79000000000002,null,16.57,{"$f":"(JZ11+KB11)/2","v":20.96},25.35,null,5054,{"$f":"(KD11+KF11)/2","v":5054},5054,null,3383,{"$f":"(KH11+KJ11)/2","v":4118},4853,null,{"$f":"8.47+2.5","v":10.97},{"$f":"(KL11+KN11)/2","v":18.149999999999999},{"$f":"22.83+2.5","v":25.33},null,{"$f":"2.05","v":2.0499999999999998},{"$f":"(KP11+KR11)/2","v":4.1050000000000004},6.16,null,10149,{"$f":"(KT11+KV11)/2","v":12354},14559,null,null,null,"n/a",null,null,null,null,null,"n/a",null,null,null,null,null,"n/a",null,null,null,null,"n/a",null,null,null,null,null,"n/a",null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,"Electricity use kw/y",{"$f":"pumpTotalEnergySave","v":0},null,null,null,{"$f":"'BT - Building Temperature'!D103","v":0},null,null,null,{"$f":"'BT - Building Temperature'!D77*'BT - Building Temperature'!J77","v":0},null,null,null,{"$f":"'BT - Building Temperature'!D77*'BT - Building Temperature'!L77","v":0},null,null,null,{"$f":"'BT - Building Temperature'!D31*'BT - Building Temperature'!J31","v":0},null,null,null,{"$f":"'BT - Building Temperature'!D31*'BT - Building Temperature'!L31","v":0},null,null,null,{"$f":"'QW3 - Rainwater harvesting'!T116/1000","v":0.49902534694408962},"tonnes of carbon",null,null,null,"Cost",{"$f":"'QW3 - Rainwater harvesting'!P116","v":1467.721608659087},null,null,{"$f":"'QW3 - Rainwater harvesting'!R116","v":1174.1772869272697},null,{"$f":"'QW3 - Rainwater harvesting'!T46/1000","v":0},"tonnes of carbon",null,null,null,"Cost",{"$f":"'QW3 - Rainwater harvesting'!P46","v":0},null,null,{"$f":"'QW3 - Rainwater harvesting'!R46","v":0},null,null,{"$f":"('F - Flooding'!G62+'F - Flooding'!I62)","v":345152},null,{"$f":"('F - Flooding'!G64+'F - Flooding'!I64)","v":0},null,{"$f":"'F - Flooding'!K98","v":0},null,{"$f":"'F - Flooding'!K106","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!AE177","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!K50*'BE - Biodiversity & Ecology'!G50","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!G52*'BE - Biodiversity & Ecology'!K52","v":56.142940221151804},null,{"$f":"'BE - Biodiversity & Ecology'!K60*'BE - Biodiversity & Ecology'!G60","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!G62*'BE - Biodiversity & Ecology'!K62","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!K70*'BE - Biodiversity & Ecology'!G70","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!K72*'BE - Biodiversity & Ecology'!G72","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!K80*'BE - Biodiversity & Ecology'!G80","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!G82*'BE - Biodiversity & Ecology'!K82","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!G90*'BE - Biodiversity & Ecology'!K90","v":{"$error":"#VALUE!"}},null,{"$f":"'BE - Biodiversity & Ecology'!G92*'BE - Biodiversity & Ecology'!K92","v":{"$error":"#VALUE!"}},null,{"$f":"'AP2 - Treating wastewater'!E64","v":3838.679421096047},null,{"$f":"'AP2 - Treating wastewater'!E66","v":0},null,{"$f":"'AP2 - Treating wastewater'!E62","v":2736.4696944673497},null,{"$f":"'AP2 - Treating wastewater'!E68","v":1.9512894954148143},null,{"$f":"'AQ - Air quality'!I91","v":68.46534173973437},null,{"$f":"'AQ - Air quality'!I93","v":1179.623776250399},null,{"$f":"'AQ - Air quality'!I97","v":1684.1904710268827},null,null,null,null,null,null,null,null,null,null,"not used - values in column below used",null,null,null,{"$f":"'CS - Carbon sequestration'!F80","v":0},null,null,null,"Val",{"$f":"DN11*DN10","v":0},"Val",{"$f":"DP11*DP10","v":0},"Val",{"$f":"DR11*DR10","v":0},"Val",{"$f":"DT11*DT10","v":0},"Val",{"$f":"DV11*DV10","v":0},"Val",{"$f":"DX11*DX10","v":0},null,"Val",{"$f":"EA11*EA10","v":0},"Val",{"$f":"EC11*EC10","v":12937.663084997666},"Val",{"$f":"EE11*EE10","v":0},"Val",{"$f":"EG11*EG10","v":0},"Val",{"$f":"'Am - Amenity'!F70*'Am - Amenity'!J70","v":{"$error":"#VALUE!"}},"Val",{"$f":"'Am - Amenity'!F72*'Am - Amenity'!J72","v":{"$error":"#VALUE!"}},"Val",{"$f":"'Am - Amenity'!L99","v":20216736},null,"Val",{"$f":"EP11*EP10","v":0},"Val",{"$f":"ER11*ER10","v":41137.626568467836},"Val",{"$f":"ET11*ET10","v":0},"Val",{"$f":"EV11*EV10","v":0},"Val",{"$f":"EX11*EX10","v":0},"Val",{"$f":"EZ11*EZ10","v":0},"Val",{"$f":"FB11*FB10","v":0},"Val",{"$f":"FD11*FD10","v":0},"Val",{"$f":"FF11*FF10","v":0},"Val",{"$f":"FH11*FH10","v":1782.8504852004521},"Val",{"$f":"FJ11*FJ10","v":0},"Val",{"$f":"FL11*FL10","v":0},null,"Val",{"$f":"FO11*FO10","v":0},"Val",{"$f":"FQ11*FQ10","v":0},"Val",{"$f":"FS11*FS10","v":0},"Val",{"$f":"FU11*FU10","v":0},null,"Val",{"$f":"'WQ - Water quality'!M56*'WQ - Water quality'!O56*'WQ - Water quality'!Q56/6","v":52613.744255111924},"Val",{"$f":"'WQ - Water quality'!M58*'WQ - Water quality'!O58*'WQ - Water quality'!Q58/6","v":0},"Val",{"$f":"'WQ - Water quality'!M60*'WQ - Water quality'!O60*'WQ - Water quality'!Q60/6","v":0},"Val",{"$f":"'WQ - Water quality'!M62*'WQ - Water quality'!O62*'WQ - Water quality'!Q62/6","v":0},"Val",{"$f":"'WQ - Water quality'!M64*'WQ - Water quality'!O64*'WQ - Water quality'!Q64/6","v":0},null,"Val",{"$f":"GI10*GI11*1/6","v":0},"Val",{"$f":"GK10*GK11*1/6","v":0},"Val",{"$f":"GM10*GM11*1/6","v":0},"Val",{"$f":"GO10*GO11*1/6","v":0},"Val",{"$f":"GQ10*GQ11*1/6","v":0},null,"Val",{"$f":"GT10*GT11","v":0},"Val",{"$f":"GV10*GV11","v":0},null,null,{"$f":"GY10*GY11","v":0},"Val",{"$f":"HA10*HA11","v":0},null,{"$f":"HC10*HC11","v":0},null,{"$f":"HE10*HE11","v":0},null,{"$f":"HG10*HG11","v":0},null,"Val",{"$f":"HJ10*HJ11","v":{"$error":"#VALUE!"}},"Val",{"$f":"HL10*HL11","v":{"$error":"#VALUE!"}},"Val",{"$f":"HN10*HN11","v":{"$error":"#VALUE!"}},"Val",{"$f":"HP10*HP11","v":{"$error":"#VALUE!"}},"Val",{"$f":"HR10*HR11","v":{"$error":"#VALUE!"}},null,"Val",{"$f":"HU10*HU11","v":{"$error":"#VALUE!"}},"Val",{"$f":"HW10*HW11","v":{"$error":"#VALUE!"}},null,"Val",{"$f":"'User-defined benefits'!K32","v":0},"Val",{"$f":"'User-defined benefits'!K34","v":32358},"Val",{"$f":"'User-defined benefits'!K50","v":0},"Val",{"$f":"'User-defined benefits'!K52","v":0},"Val",{"$f":"'User-defined benefits'!K68","v":0},"Val",{"$f":"'User-defined benefits'!K70","v":0},"Val",{"$f":"'User-defined benefits'!K86","v":0},"Val",{"$f":"'User-defined benefits'!K88","v":0},"Val",{"$f":"'User-defined benefits'!K104","v":0},"Val",{"$f":"'User-defined benefits'!K106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual pollutant benefit",{"$f":"JL10*(('Coarse Assessment'!AL81*'Coarse Assessment'!$AQ$81)*('Coarse Assessment'!AR81*'Coarse Assessment'!$AW$81)+('Coarse Assessment'!AL82*'Coarse Assessment'!$AQ$82*'Coarse Assessment'!AR82*'Coarse Assessment'!$AW$82)+('Coarse Assessment'!AL83*'Coarse Assessment'!$AQ$83*'Coarse Assessment'!AR83*'Coarse Assessment'!$AW$83))","v":1512.1143465120001},null,{"$f":"JN10*(('Coarse Assessment'!AN81*'Coarse Assessment'!$AQ$81)*('Coarse Assessment'!AT81*'Coarse Assessment'!$AW$81)+('Coarse Assessment'!AN82*'Coarse Assessment'!$AQ$82*'Coarse Assessment'!AT82*'Coarse Assessment'!$AW$82)+('Coarse Assessment'!AN83*'Coarse Assessment'!$AQ$83*'Coarse Assessment'!AT83*'Coarse Assessment'!$AW$83))","v":2634.5569995360001},null,{"$f":"JP10*(('Coarse Assessment'!AP81*'Coarse Assessment'!$AQ$81)*('Coarse Assessment'!AV81*'Coarse Assessment'!$AW$81)+('Coarse Assessment'!AP82*'Coarse Assessment'!$AQ$82*'Coarse Assessment'!AV82*'Coarse Assessment'!$AW$82)+('Coarse Assessment'!AP83*'Coarse Assessment'!$AQ$83*'Coarse Assessment'!AV83*'Coarse Assessment'!$AW$83))","v":2073.3356730239998},"Annual value",{"$f":"JR11*JR10","v":1008},{"$f":"JS11*JS10","v":1680},{"$f":"JT11*JT10","v":2352},null,{"$f":"JV11*JV10","v":55.989663999999998},{"$f":"JW11*JW10","v":234.92531400000004},{"$f":"JX11*JX10","v":413.86096400000002},null,{"$f":"JZ11*JZ10","v":2485.5},{"$f":"KA11*KA10","v":3144},{"$f":"KB11*KB10","v":3802.5},null,{"$f":"KD11*KD10","v":328510},{"$f":"KE11*KE10","v":328510},{"$f":"KF11*KF10","v":328510},null,{"$f":"KH11*KH10","v":0},{"$f":"KI11*KI10","v":0},{"$f":"KJ11*KJ10","v":0},null,{"$f":"KL11*KL10","v":6582},{"$f":"KM11*KM10","v":10890},{"$f":"KN11*KN10","v":15197.999999999998},null,{"$f":"KP11*KP10","v":1230},{"$f":"KQ11*KQ10","v":2463.0000000000005},{"$f":"KR11*KR10","v":3696},null,{"$f":"KT11*KT10","v":0},{"$f":"KU11*KU10","v":0},{"$f":"KV11*KV10","v":0},null,null,null,{"$f":"'Coarse Assessment'!$H$55","v":264},null,null,null,null,null,{"$f":"'Coarse Assessment'!$H$55","v":264},null,null,null,null,null,{"$f":"'Coarse Assessment'!$H$55","v":264},null,null,null,null,{"$f":"'Coarse Assessment'!J29","v":0},"(ha)",null,null,null,null,{"$f":"LQ12","v":0},"(ha)",null,null,null,null,{"$f":"LW12","v":0},"(ha)"]
[null,null,null,null,null,null,null,"PV Total",{"$f":"SUM(I15:I122)","v":0},null,{"$f":"SUM(K15:K122)","v":0},null,{"$f":"SUM(M15:M122)","v":0},null,{"$f":"SUM(O15:O122)","v":0},null,{"$f":"SUM(Q15:Q122)","v":0},null,{"$f":"SUM(S15:S122)","v":0},null,{"$f":"SUM(U15:U122)","v":0},null,{"$f":"SUM(W15:W122)","v":0},null,{"$f":"SUM(Y15:Y122)","v":0},null,{"$f":"SUM(AA15:AA122)","v":0},null,{"$f":"SUM(AC15:AC122)","v":0},null,{"$f":"SUM(AE15:AE122)","v":0},null,{"$f":"SUM(AG15:AG122)","v":0},null,{"$f":"SUM(AI15:AI122)","v":2990.5862607271238},null,null,null,{"$f":"SUM(AM15:AM122)","v":31858.787366010387},null,null,{"$f":"SUM(AP15:AP122)","v":25487.029892808314},null,{"$f":"SUM(AR15:AR122)","v":0},null,{"$f":"SUM(AT15:AT122)","v":0},null,null,null,{"$f":"SUM(AX15:AX122)","v":0},null,null,{"$f":"SUM(BA15:BA122)","v":0},null,null,{"$f":"SUM(BD15:BD122)","v":7491968.580471673},null,{"$f":"SUM(BF15:BF122)","v":0},null,{"$f":"SUM(BH15:BH122)","v":0},null,{"$f":"SUM(BJ15:BJ122)","v":0},null,{"$f":"SUM(BL15:BL122)","v":0},null,{"$f":"SUM(BN15:BN122)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(BP15:BP122)","v":1218.6548075983005},null,{"$f":"SUM(BR15:BR122)","v":0},null,{"$f":"SUM(BT15:BT122)","v":0},null,{"$f":"SUM(BV15:BV122)","v":0},null,{"$f":"SUM(BX15:BX122)","v":0},null,{"$f":"SUM(BZ15:BZ122)","v":0},null,{"$f":"SUM(CB15:CB122)","v":0},null,{"$f":"SUM(CD15:CD122)","v":0},null,{"$f":"SUM(CF15:CF122)","v":0},null,{"$f":"SUM(CH15:CH122)","v":11837.302740661575},null,{"$f":"SUM(CJ15:CJ122)","v":634.60367822074295},null,{"$f":"SUM(CL15:CL122)","v":59398.598218646555},null,{"$f":"SUM(CN15:CN122)","v":5455.3113953554439},null,{"$f":"SUM(CP15:CP122)","v":2091.7876169914907},null,{"$f":"SUM(CR15:CR122)","v":36040.459963661873},null,{"$f":"SUM(CT15:CT122)","v":51456.235847640819},null,null,{"$f":"SUM(CW15:CW122)","v":0},null,{"$f":"SUM(CY15:CY122)","v":0},null,{"$f":"SUM(DA15:DA122)","v":0},null,{"$f":"SUM(DC15:DC122)","v":0},null,"n/a",null,{"$f":"SUM(DG15:DG122)","v":0},null,"n/a",null,{"$f":"SUM(DK15:DK122)","v":0},null,null,{"$f":"SUM(DN15:DN122)","v":0},null,{"$f":"SUM(DP15:DP122)","v":0},null,{"$f":"SUM(DR15:DR122)","v":0},null,{"$f":"SUM(DT15:DT122)","v":0},null,{"$f":"SUM(DV15:DV122)","v":0},null,{"$f":"SUM(DX15:DX122)","v":0},null,null,{"$f":"SUM(EA15:EA122)","v":0},null,{"$f":"SUM(EC15:EC122)","v":280828.63589818607},null,{"$f":"SUM(EE15:EE122)","v":0},null,{"$f":"SUM(EG15:EG122)","v":0},null,{"$f":"SUM(EI15:EI122)","v":0},null,{"$f":"SUM(EK15:EK122)","v":0},null,{"$f":"SUM(EM15:EM122)","v":19533078.260869566},null,null,{"$f":"SUM(EP15:EP122)","v":0},null,{"$f":"SUM(ER15:ER122)","v":892945.15380509943},null,{"$f":"SUM(ET15:ET122)","v":0},null,{"$f":"SUM(EV15:EV122)","v":0},null,{"$f":"SUM(EX15:EX122)","v":0},null,{"$f":"SUM(EZ15:EZ122)","v":0},null,{"$f":"SUM(FB15:FB122)","v":0},null,{"$f":"SUM(FD15:FD122)","v":0},null,{"$f":"SUM(FF15:FF122)","v":0},null,{"$f":"SUM(FH15:FH122)","v":38699.065393798846},null,{"$f":"SUM(FJ15:FJ122)","v":0},null,{"$f":"SUM(FL15:FL122)","v":0},null,null,{"$f":"SUM(FO15:FO122)","v":0},null,{"$f":"SUM(FQ15:FQ122)","v":0},null,{"$f":"SUM(FS15:FS122)","v":0},null,{"$f":"SUM(FU15:FU122)","v":0},null,null,{"$f":"SUM(FX15:FX122)","v":1142049.0649344937},null,{"$f":"SUM(FZ15:FZ122)","v":0},null,{"$f":"SUM(GB15:GB122)","v":0},null,{"$f":"SUM(GD15:GD122)","v":0},null,{"$f":"SUM(GF15:GF122)","v":0},null,null,{"$f":"SUM(GI15:GI122)","v":0},null,{"$f":"SUM(GK15:GK122)","v":0},null,{"$f":"SUM(GM15:GM122)","v":0},null,{"$f":"SUM(GO15:GO122)","v":0},null,{"$f":"SUM(GQ15:GQ122)","v":0},null,null,{"$f":"SUM(GT15:GT122)","v":0},null,{"$f":"SUM(GV15:GV122)","v":0},null,null,{"$f":"SUM(GY15:GY122)","v":0},null,{"$f":"SUM(HA15:HA122)","v":0},null,{"$f":"SUM(HC15:HC122)","v":0},null,{"$f":"SUM(HE15:HE122)","v":0},null,{"$f":"SUM(HG15:HG122)","v":0},null,null,{"$f":"SUM(HJ15:HJ122)","v":0},null,{"$f":"SUM(HL15:HL122)","v":0},null,{"$f":"SUM(HN15:HN122)","v":0},null,{"$f":"SUM(HP15:HP122)","v":0},null,{"$f":"SUM(HR15:HR122)","v":0},null,null,{"$f":"SUM(HU15:HU122)","v":0},null,{"$f":"SUM(HW15:HW122)","v":0},null,null,{"$f":"SUM(HZ15:HZ122)","v":0},null,{"$f":"SUM(IB15:IB122)","v":494938.66586305638},null,{"$f":"SUM(ID15:ID122)","v":0},null,{"$f":"SUM(IF15:IF122)","v":0},null,{"$f":"SUM(IH15:IH122)","v":0},null,{"$f":"SUM(IJ15:IJ122)","v":0},null,{"$f":"SUM(IL15:IL122)","v":0},null,{"$f":"SUM(IN15:IN122)","v":0},null,{"$f":"SUM(IP15:IP122)","v":0},null,{"$f":"SUM(IR15:IR122)","v":0},null,null,null,null,null,null,"Enter discounted costs (£)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(JL15:JL122)","v":44709.111562090577},null,{"$f":"SUM(JN15:JN122)","v":77896.690207751351},null,{"$f":"SUM(JP15:JP122)","v":61302.900884920957},null,{"$f":"SUM(JR15:JR122)","v":20906.024865371892},{"$f":"SUM(JS15:JS122)","v":34843.374775619814},{"$f":"SUM(JT15:JT122)","v":48780.72468586771},null,{"$f":"SUM(JV15:JV122)","v":1161.2314561387075},{"$f":"SUM(JW15:JW122)","v":4872.3754523703365},{"$f":"SUM(JX15:JX122)","v":8583.5194486019554},null,{"$f":"SUM(JZ15:JZ122)","v":51549.528574287528},{"$f":"SUM(KA15:KA122)","v":65206.887080088469},{"$f":"SUM(KB15:KB122)","v":78864.245585889468},null,{"$f":"SUM(KD15:KD122)","v":6813331.5759159895},{"$f":"SUM(KE15:KE122)","v":6813331.5759159895},{"$f":"SUM(KF15:KF122)","v":6813331.5759159895},null,{"$f":"SUM(KH15:KH122)","v":0},{"$f":"SUM(KI15:KI122)","v":0},{"$f":"SUM(KJ15:KJ122)","v":0},null,{"$f":"SUM(KL15:KL122)","v":136511.36474591048},{"$f":"SUM(KM15:KM122)","v":225859.73292053552},{"$f":"SUM(KN15:KN122)","v":315208.10109516047},null,{"$f":"SUM(KP15:KP122)","v":25510.327960721654},{"$f":"SUM(KQ15:KQ122)","v":51082.876233542622},{"$f":"SUM(KR15:KR122)","v":76655.42450636359},null,{"$f":"SUM(KT15:KT122)","v":0},{"$f":"SUM(KU15:KU122)","v":0},{"$f":"SUM(KV15:KV122)","v":0},null,null,null,"n/a",null,{"$f":"SUM(LB15:LB122)","v":4221.5783734376482},null,null,null,"n/a",null,{"$f":"SUM(LH15:LH122)","v":17104.515119948835},null,null,null,"n/a",null,{"$f":"SUM(LN15:LN122)","v":28122.503720645094},null,null,"n/a",null,{"$f":"LQ12*SUM(LS15:LS122)","v":0},null,null,null,"n/a",null,{"$f":"LW12*SUM(LY15:LY122)","v":0},null,null,null,"n/a",null,{"$f":"MC12*SUM(ME15:ME122)","v":0}]
[null,"Year","Discount Value factor",null,"Discount Value factor for Air Quality",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Link to gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted Yearly Costs (CAPEX)","Discounted Yearly Costs (OPEX)","Discounted Yearly Costs (CAPEX+OPEX)","Discounted Yearly Benefits"]
[null,2018,1,{"$f":"$D$6","v":3.5000000000000003E-2},1,{"$f":"$F$6","v":1.4999999999999999E-2},null,null,{"$f":"IF(OR($B15<I$8,$B15>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C15)","v":""},null,{"$f":"IF(OR($B15<I$8,$B15>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C15)/1000)","v":""},null,{"$f":"IF(OR($B15<M$8,$B15>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C15)","v":""},null,{"$f":"IF(OR($B15<M$8,$B15>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<Q$8,$B15>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<Q$8,$B15>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<U$8,$B15>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<U$8,$B15>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<Y$8,$B15>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<Y$8,$B15>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C15)/1000)","v":""},null,{"$f":"IF(OR($B15<AC$8,$B15>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<AC$8,$B15>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<AG$8,$B15>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C15/100))","v":""},null,{"$f":"IF(OR($B15<AG$8,$B15>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,{"$f":"IF(OR($B15<AM$8,$B15>AM$9),\"\",AM$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<AP$8,$B15>AP$9),\"\",AP$12*$C15)","v":""},null,{"$f":"IF(OR($B15<AR$8,$B15>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C15/100))","v":""},null,{"$f":"IF(OR($B15<AR$8,$B15>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,{"$f":"IF(OR($B15<AX$8,$B15>AX$9),\"\",AX$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<BA$8,$B15>BA$9),\"\",BA$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<BD$8,$B15>BD$9),\"\",BD$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BF$8,$B15>BF$9),\"\",BF$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BH$8,$B15>BH$9),\"\",BH$12*$C15)","v":""},null,"",null,{"$f":"IF(OR($B15<BL$8,$B15>BL$9),\"\",BL$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BN$8,$B15>BN$9),\"\",BN$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BP$8,$B15>BP$9),\"\",BP$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BR$8,$B15>BR$9),\"\",BR$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BT$8,$B15>BT$9),\"\",BT$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BV$8,$B15>BV$9),\"\",BV$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BX$8,$B15>BX$9),\"\",BX$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BZ$8,$B15>BZ$9),\"\",BZ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CB$8,$B15>CB$9),\"\",CB$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CD$8,$B15>CD$9),\"\",CD$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CF$8,$B15>CF$9),\"\",CF$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CH$8,$B15>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C15)","v":""},null,{"$f":"IF(OR($B15<CH$8,$B15>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<CL$8,$B15>CL$9),\"\",CL$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CL$8,$B15>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C15)","v":""},null,{"$f":"IF(OR($B15<CP$8,$B15>CP$9),\"\",CP$12*$E15)","v":""},null,{"$f":"IF(OR($B15<CR$8,$B15>CR$9),\"\",CR$12*$E15)","v":""},null,{"$f":"IF(OR($B15<CT$8,$B15>CT$9),\"\",CT$12*$E15)","v":""},null,null,{"$f":"IF(OR($B15<CW$8,$B15>CW$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B15<CY$8,$B15>CY$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B15<DA$8,$B15>DA$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B15<DC$8,$B15>DC$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$CG$93:$CK$200,4,0))","v":""},null,{"$f":"IF($B15-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B15-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B15<DE$8,$B15>DE$9),\"\",1*DE15*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15)","v":""},null,null,null,{"$f":"IF(OR($B15<DI$8,$B15>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15)","v":""},null,null,{"$f":"IF(OR($B15<DN$8,$B15>DN$9),\"\",DN$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DP$8,$B15>DP$9),\"\",DP$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DR$8,$B15>DR$9),\"\",DR$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DT$8,$B15>DT$9),\"\",DT$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DV$8,$B15>DV$9),\"\",DV$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DX$8,$B15>DX$9),\"\",DX$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<EA$8,$B15>EA$9),\"\",EA$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EC$8,$B15>EC$9),\"\",EC$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EE$8,$B15>EE$9),\"\",EE$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EG$8,$B15>EG$9),\"\",EG$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EI$8,$B15>EI$9),\"\",EI$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EK$8,$B15>EK$9),\"\",EK$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EM$8,$B15>EM$9),\"\",EM$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<EP$8,$B15>EP$9),\"\",EP$12*$C15)","v":""},null,{"$f":"IF(OR($B15<ER$8,$B15>ER$9),\"\",ER$12*$C15)","v":""},null,{"$f":"IF(OR($B15<ET$8,$B15>ET$9),\"\",ET$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EV$8,$B15>EV$9),\"\",EV$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EX$8,$B15>EX$9),\"\",EX$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EZ$8,$B15>EZ$9),\"\",EZ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FB$8,$B15>FB$9),\"\",FB$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FD$8,$B15>FD$9),\"\",FD$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FF$8,$B15>FF$9),\"\",FF$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FH$8,$B15>FH$9),\"\",FH$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FJ$8,$B15>FJ$9),\"\",FJ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FL$8,$B15>FL$9),\"\",FL$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<FO$8,$B15>FO$9),\"\",FO$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FQ$8,$B15>FQ$9),\"\",FQ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FS$8,$B15>FS$9),\"\",FS$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FU$8,$B15>FU$9),\"\",FU$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<FX$8,$B15>FX$9),\"\",FX$12*$C15)","v":""},null,{"$f":"IF(OR($B15<FZ$8,$B15>FZ$9),\"\",FZ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GB$8,$B15>GB$9),\"\",GB$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GD$8,$B15>GD$9),\"\",GD$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GF$8,$B15>GF$9),\"\",GF$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<GI$8,$B15>GI$9),\"\",GI$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GK$8,$B15>GK$9),\"\",GK$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GM$8,$B15>GM$9),\"\",GM$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GO$8,$B15>GO$9),\"\",GO$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GQ$8,$B15>GQ$9),\"\",GQ$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<GT$8,$B15>GT$9),\"\",GT$12*$C15)","v":""},null,{"$f":"IF(OR($B15<GV$8,$B15>GV$9),\"\",GV$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<GY$8,$B15>GY$9),\"\",GY$12*$C15)","v":""},null,"",null,{"$f":"IF(OR($B15<HC$8,$B15>HC$9),\"\",HC$12*$C15)","v":""},null,"",null,"",null,null,{"$f":"IF(OR($B15<HJ$8,$B15>HJ$9),\"\",HJ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<HL$8,$B15>HL$9),\"\",HL$12*$C15)","v":""},null,{"$f":"IF(OR($B15<HN$8,$B15>HN$9),\"\",HN$12*$C15)","v":""},null,{"$f":"IF(OR($B15<HP$8,$B15>HP$9),\"\",HP$12*$C15)","v":""},null,{"$f":"IF(OR($B15<HR$8,$B15>HR$9),\"\",HR$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<HU$8,$B15>HU$9),\"\",HU$12*$C15)","v":""},null,{"$f":"IF(OR($B15<HW$8,$B15>HW$9),\"\",HW$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<HZ$8,$B15>HZ$9),\"\",HZ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IB$8,$B15>IB$9),\"\",IB$12*$C15)","v":""},null,{"$f":"IF(OR($B15<ID$8,$B15>ID$9),\"\",ID$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IF$8,$B15>IF$9),\"\",IF$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IH$8,$B15>IH$9),\"\",IH$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IJ$8,$B15>IJ$9),\"\",IJ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IL$8,$B15>IL$9),\"\",IL$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IN$8,$B15>IN$9),\"\",IN$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IP$8,$B15>IP$9),\"\",IP$12*$C15)","v":""},null,{"$f":"IF(OR($B15<IR$8,$B15>IR$9),\"\",IR$12*$C15)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B15<JL$8,$B15>JL$9),\"\",JL$12*$E15)","v":""},null,{"$f":"IF(OR($B15<JN$8,$B15>JN$9),\"\",JN$12*$E15)","v":""},null,{"$f":"IF(OR($B15<JP$8,$B15>JP$9),\"\",JP$12*$E15)","v":""},null,{"$f":"IF(OR($B15<JR$8,$B15>JR$9),\"\",JR$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<JV$8,$B15>JV$9),\"\",JV$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<JZ$8,$B15>JZ$9),\"\",JZ$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<KD$8,$B15>KD$9),\"\",KD$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<KH$8,$B15>KH$9),\"\",KH$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<KL$8,$B15>KL$9),\"\",KL$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<KP$8,$B15>KP$9),\"\",KP$12*$C15)","v":""},"","",null,{"$f":"IF(OR($B15<KT$8,$B15>KT$9),\"\",KT$12*$C15)","v":""},"","",null,null,null,null,null,{"$f":"IF(OR($B15<KZ$8,$B15>KZ$9),\"\",1*KZ15*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15)","v":""},null,null,null,null,null,{"$f":"IF(OR($B15<LF$8,$B15>LF$9),\"\",1*LF15*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15)","v":""},null,null,null,null,null,{"$f":"IF(OR($B15<LL$8,$B15>LL$9),\"\",1*LL15*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B15)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C15)","v":""}]
[null,{"$f":"B15+1","v":2019},{"$f":"C15/(1+D16)","v":0.96618357487922713},3.5000000000000003E-2,{"$f":"E15/(1+F16)","v":0.98522167487684742},1.4999999999999999E-2,null,null,{"$f":"IF(OR($B16<I$8,$B16>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C16)","v":""},null,{"$f":"IF(OR($B16<I$8,$B16>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C16)/1000)","v":""},null,{"$f":"IF(OR($B16<M$8,$B16>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C16)","v":""},null,{"$f":"IF(OR($B16<M$8,$B16>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<Q$8,$B16>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<Q$8,$B16>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<U$8,$B16>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<U$8,$B16>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<Y$8,$B16>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<Y$8,$B16>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C16)/1000)","v":""},null,{"$f":"IF(OR($B16<AC$8,$B16>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<AC$8,$B16>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<AG$8,$B16>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C16/100))","v":0},null,{"$f":"IF(OR($B16<AG$8,$B16>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":2.1814059604517384},null,null,null,1418.0885107817267,null,null,1134.4708086253816,null,{"$f":"IF(OR($B16<AR$8,$B16>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C16/100))","v":""},null,{"$f":"IF(OR($B16<AR$8,$B16>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,333480.19323671499,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,54.244386687103194,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B16<CH$8,$B16>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C16)","v":469.3192830097895},null,{"$f":"IF(OR($B16<CH$8,$B16>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C16/1000)","v":4.891117748351804},null,2643.9320719491302,null,{"$f":"IF(OR($B16<CL$8,$B16>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C16)","v":126.46053729320674},null,67.453538659836823,null,1162.1909125619698,null,1659.3009566767321,null,null,{"$f":"IF(OR($B16<CW$8,$B16>CW$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B16<CY$8,$B16>CY$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B16<DA$8,$B16>DA$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B16<DC$8,$B16>DC$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$CG$93:$CK$200,4,0))","v":""},null,{"$f":"IF($B16-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B16-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B16<DE$8,$B16>DE$9),\"\",1*DE16*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16)","v":""},null,null,null,{"$f":"IF(OR($B16<DI$8,$B16>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,12500.157570046056,null,"",null,"",null,"",null,"",null,19533078.260869566,null,null,0,null,39746.499099968925,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1722.5608552661374,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,50834.535512185437,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B16<KZ$8,$B16>KZ$9),\"\",1*KZ16*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16)","v":""},null,null,null,null,null,{"$f":"IF(OR($B16<LF$8,$B16>LF$9),\"\",1*LF16*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16)","v":""},null,null,null,null,null,{"$f":"IF(OR($B16<LL$8,$B16>LL$9),\"\",1*LL16*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B16)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C16)","v":""},null,null,null,"5 yearly values BE, 1.2, YC4, No thin",null,null,null,null,null,"5 yearly values, BE, 1.2, YC 6, No thin",null,null,null,null,null,"5 yearly values BE, 1.2, YC10 No thin"]
[null,2020,0.93351070036640305,3.5000000000000003E-2,0.97066174864714039,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B17<I$8,$B17>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C17)","v":""},null,{"$f":"IF(OR($B17<I$8,$B17>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C17)/1000)","v":""},null,{"$f":"IF(OR($B17<M$8,$B17>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C17)","v":""},null,{"$f":"IF(OR($B17<M$8,$B17>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<Q$8,$B17>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<Q$8,$B17>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<U$8,$B17>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<U$8,$B17>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<Y$8,$B17>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<Y$8,$B17>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C17)/1000)","v":""},null,{"$f":"IF(OR($B17<AC$8,$B17>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<AC$8,$B17>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<AG$8,$B17>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C17/100))","v":0},null,{"$f":"IF(OR($B17<AG$8,$B17>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":2.2773027085556179},null,null,null,1370.133826842248,null,null,1096.1070614737985,null,{"$f":"IF(OR($B17<AR$8,$B17>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C17/100))","v":""},null,{"$f":"IF(OR($B17<AR$8,$B17>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,322203.08525286475,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,52.41003544647652,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B17<CH$8,$B17>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C17)","v":467.91458538150243},null,{"$f":"IF(OR($B17<CH$8,$B17>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C17/1000)","v":4.7395257089655738},null,2554.5237410136524,null,{"$f":"IF(OR($B17<CL$8,$B17>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C17)","v":124.01685541314478},null,66.456688334814615,null,1145.0156774009554,null,1634.7792676618051,null,null,{"$f":"IF(OR($B17<CW$8,$B17>CW$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B17<CY$8,$B17>CY$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B17<DA$8,$B17>DA$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B17<DC$8,$B17>DC$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B17-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B17-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B17<DE$8,$B17>DE$9),\"\",1*DE17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":""},null,null,null,{"$f":"IF(OR($B17<DI$8,$B17>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,12077.44692758073,null,"",null,"",null,"",null,"",null,"",null,null,0,null,38402.414589341963,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1664.3100050880555,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,49115.493248488347,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1467.751555739766,null,2557.2637040801774,null,2012.5076299099712,null,940.97878596933424,1568.2979766155572,2195.6171672617797,null,52.266950453919584,219.30529440593719,386.34363835795472,null,2320.2408457606948,2934.9576419519713,3549.6744381432477,null,306667.60017736704,306667.60017736704,306667.60017736704,null,0,0,0,null,6144.3674298116648,10165.931526990129,14187.495624168592,null,1148.2181614506758,2299.2368550024512,3450.2555485542257,null,0,0,{"$f":"IF(OR($B17<KV$8,$B17>KV$9),\"\",KV$12*$C17)","v":0},null,1,null,{"$f":"LA17","v":2.64E-2},{"$f":"$KZ$12*0.0001*$KX17^2.0896","v":2.64E-2},{"$f":"IF(OR($B17<KZ$8,$B17>KZ$9),\"\",1*KZ17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":0.11246603510004402},null,1,null,{"$f":"LG17","v":0.13200000000000001},{"$f":"$KZ$12*0.0005*$LD17^2.0336","v":0.13200000000000001},{"$f":"IF(OR($B17<LF$8,$B17>LF$9),\"\",1*LF17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":0.56233017550022013},null,1,null,{"$f":"$KZ$12*0.0007*$LJ17^2.0764","v":0.18479999999999999},{"$f":"$KZ$12*0.0007*$LJ17^2.0764","v":0.18479999999999999},{"$f":"IF(OR($B17<LL$8,$B17>LL$9),\"\",1*LL17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":0.78726224570030801},null,"  0-5",{"$f":"LR$17/5","v":0.35599999999999998},1.78,{"$f":"IF(OR($B17<LQ$8,$B17>LQ$9),\"\",1*LQ17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*LQ12*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":0},null,1,null,{"$f":"LX$17/5","v":0.57199999999999995},2.86,{"$f":"IF(OR($B17<LW$8,$B17>LW$9),\"\",1*LW17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":2.4367640938342872},null,1,null,{"$f":"MD$17/5","v":1.3279999999999998},6.64,{"$f":"IF(OR($B17<MC$8,$B17>MC$9),\"\",1*MC17*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B17)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C17)","v":5.6573823716991836}]
[null,2021,0.90194270566802237,3.5000000000000003E-2,0.95631699374102508,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B18<I$8,$B18>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C18)","v":""},null,{"$f":"IF(OR($B18<I$8,$B18>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C18)/1000)","v":""},null,{"$f":"IF(OR($B18<M$8,$B18>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C18)","v":""},null,{"$f":"IF(OR($B18<M$8,$B18>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<Q$8,$B18>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<Q$8,$B18>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<U$8,$B18>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<U$8,$B18>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<Y$8,$B18>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<Y$8,$B18>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C18)/1000)","v":""},null,{"$f":"IF(OR($B18<AC$8,$B18>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<AC$8,$B18>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<AG$8,$B18>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C18/100))","v":0},null,{"$f":"IF(OR($B18<AG$8,$B18>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":6.0133484310585423},null,null,null,1323.8007988813993,null,null,1059.0406391051195,null,{"$f":"IF(OR($B18<AR$8,$B18>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C18/100))","v":""},null,{"$f":"IF(OR($B18<AR$8,$B18>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,311307.32874672924,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,50.637715407223695,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B18<CH$8,$B18>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C18)","v":465.45002294794386},null,{"$f":"IF(OR($B18<CH$8,$B18>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C18/1000)","v":11.568903363812376},null,2468.138880206428,null,{"$f":"IF(OR($B18<CL$8,$B18>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C18)","v":121.82009952015831},null,65.474569787994696,null,1128.0942634492171,null,1610.6199681397095,null,null,{"$f":"IF(OR($B18<CW$8,$B18>CW$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B18<CY$8,$B18>CY$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B18<DA$8,$B18>DA$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B18<DC$8,$B18>DC$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B18-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B18-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B18<DE$8,$B18>DE$9),\"\",1*DE18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":""},null,null,null,{"$f":"IF(OR($B18<DI$8,$B18>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,11669.030847904089,null,"",null,"",null,"",null,"",null,"",null,null,0,null,37103.782211924605,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1608.0289904232422,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,47454.582848781014,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1446.0606460490305,null,2519.4716296356428,null,1982.7661378423363,null,909.15824731336659,1515.2637455222775,2121.3692437311888,null,50.499469037603468,211.88917333906977,373.27887764053605,null,2241.7785949378695,2835.7078666202624,3429.6371383026549,null,296297.19823900203,296297.19823900203,296297.19823900203,null,0,0,0,null,5936.5868887069237,9822.1560647247643,13707.725240742602,null,1109.3895279716676,2221.4848840603395,3333.5802401490105,null,0,0,0,null,2,null,{"$f":"LA18-LA17","v":8.5966332385143118E-2},{"$f":"$KZ$12*0.0001*$KX18^2.0896","v":0.11236633238514313},{"$f":"IF(OR($B18<KZ$8,$B18>KZ$9),\"\",1*KZ18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":0.9343317625093942},null,2,null,{"$f":"LG18-LG17","v":0.40844130050628391},{"$f":"$KZ$12*0.0005*$LD18^2.0336","v":0.54044130050628392},{"$f":"IF(OR($B18<LF$8,$B18>LF$9),\"\",1*LF18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":4.4391760075787259},null,2,null,{"$f":"LM18-LM17","v":0.59460044583068028},{"$f":"$KZ$12*0.0007*$LJ18^2.0764","v":0.77940044583068024},{"$f":"IF(OR($B18<LL$8,$B18>LL$9),\"\",1*LL18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":6.4624611417976823},null,"  5-10",{"$f":"LR$17/5","v":0.35599999999999998},{"$f":"LR127-LR126","v":2.75},{"$f":"IF(OR($B18<LQ$8,$B18>LQ$9),\"\",1*LQ18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":3.8692136587047044},null,2,null,{"$f":"LX$17/5","v":0.57199999999999995},{"$f":"LX127-LX126","v":5.5200000000000014},{"$f":"IF(OR($B18<LW$8,$B18>LW$9),\"\",1*LW18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":6.2168264403907045},null,2,null,{"$f":"MD$17/5","v":1.3279999999999998},{"$f":"MD127-MD126","v":16.03},{"$f":"IF(OR($B18<MC$8,$B18>MC$9),\"\",1*MC18*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B18)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C18)","v":14.433471176291704}]
[null,2022,0.87144222769857238,3.5000000000000003E-2,0.94218423028672427,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B19<I$8,$B19>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C19)","v":""},null,{"$f":"IF(OR($B19<I$8,$B19>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C19)/1000)","v":""},null,{"$f":"IF(OR($B19<M$8,$B19>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C19)","v":""},null,{"$f":"IF(OR($B19<M$8,$B19>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<Q$8,$B19>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<Q$8,$B19>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<U$8,$B19>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<U$8,$B19>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<Y$8,$B19>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<Y$8,$B19>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C19)/1000)","v":""},null,{"$f":"IF(OR($B19<AC$8,$B19>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<AC$8,$B19>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<AG$8,$B19>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C19/100))","v":0},null,{"$f":"IF(OR($B19<AG$8,$B19>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":9.7438544949801766},null,null,null,1279.034588291207,null,null,1023.2276706329658,null,{"$f":"IF(OR($B19<AR$8,$B19>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C19/100))","v":""},null,{"$f":"IF(OR($B19<AR$8,$B19>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,300780.02777461766,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,48.925328895868304,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B19<CH$8,$B19>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C19)","v":450.88993557697194},null,{"$f":"IF(OR($B19<CH$8,$B19>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C19/1000)","v":17.246931641299845},null,2384.6752465762588,null,{"$f":"IF(OR($B19<CL$8,$B19>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C19)","v":119.63009693909584},null,64.506965308369161,null,1111.4229196544013,null,1586.817702600699,null,null,{"$f":"IF(OR($B19<CW$8,$B19>CW$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B19<CY$8,$B19>CY$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B19<DA$8,$B19>DA$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B19<DC$8,$B19>DC$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B19-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B19-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B19<DE$8,$B19>DE$9),\"\",1*DE19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":""},null,null,null,{"$f":"IF(OR($B19<DI$8,$B19>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,11274.42594000395,null,"",null,"",null,"",null,"",null,"",null,null,0,null,35849.064939057593,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1553.6511984765627,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,45849.838501237697,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1424.6902916739218,null,2482.238058754328,null,1953.4641752141247,null,878.41376552016095,1464.0229425336015,2049.6321195470423,null,48.791757524254557,204.72383897494666,360.65592042563867,null,2165.9696569448015,2739.8143638843117,3313.6590708238214,null,286277.486221258,286277.486221258,286277.486221258,null,0,0,0,null,5735.832742712003,9490.0058596374529,13244.178976562902,null,1071.8739400692441,2146.3622068215841,3220.8504735739234,null,0,0,0,null,3,null,{"$f":"LA19-LA18","v":0.14981182129303319},0.26217815367817632,{"$f":"IF(OR($B19<KZ$8,$B19>KZ$9),\"\",1*KZ19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":2.5491351966295248},null,3,null,{"$f":"LG19-LG18","v":0.69223122077747379},1.2326725212837577,{"$f":"IF(OR($B19<LF$8,$B19>LF$9),\"\",1*LF19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":11.778716484850195},null,3,null,{"$f":"LM19-LM18","v":1.0294245057141531},1.8088249515448334,{"$f":"IF(OR($B19<LL$8,$B19>LL$9),\"\",1*LL19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":17.516256174845203},null," 10-15",{"$f":"LR$17/5","v":0.35599999999999998},4.7299999999999995,{"$f":"IF(OR($B19<LQ$8,$B19>LQ$9),\"\",1*LQ19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":6.0575468755903348},null,3,null,{"$f":"LX$17/5","v":0.57199999999999995},12.359999999999998,{"$f":"IF(OR($B19<LW$8,$B19>LW$9),\"\",1*LW19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":9.7329123956114376},null,3,null,{"$f":"MD$17/5","v":1.3279999999999998},43.099999999999994,{"$f":"IF(OR($B19<MC$8,$B19>MC$9),\"\",1*MC19*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B19)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C19)","v":22.596691715685292}]
[null,2023,0.84197316685852408,3.5000000000000003E-2,0.92826032540563974,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B20<I$8,$B20>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C20)","v":""},null,{"$f":"IF(OR($B20<I$8,$B20>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C20)/1000)","v":""},null,{"$f":"IF(OR($B20<M$8,$B20>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C20)","v":""},null,{"$f":"IF(OR($B20<M$8,$B20>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<Q$8,$B20>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<Q$8,$B20>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<U$8,$B20>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<U$8,$B20>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<Y$8,$B20>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<Y$8,$B20>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C20)/1000)","v":""},null,{"$f":"IF(OR($B20<AC$8,$B20>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<AC$8,$B20>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<AG$8,$B20>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C20/100))","v":0},null,{"$f":"IF(OR($B20<AG$8,$B20>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":13.469374866178647},null,null,null,1235.7822109093788,null,null,988.62576872750321,null,{"$f":"IF(OR($B20<AR$8,$B20>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C20/100))","v":""},null,{"$f":"IF(OR($B20<AR$8,$B20>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,290608.72248755331,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,47.270849174751987,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B20<CH$8,$B20>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C20)","v":440.31422992510369},null,{"$f":"IF(OR($B20<CH$8,$B20>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C20/1000)","v":21.814040001371829},null,2304.0340546630523,null,{"$f":"IF(OR($B20<CL$8,$B20>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C20)","v":117.44890302576032},null,63.553660402334152,null,1094.997950398425,null,1563.3671946804918,null,null,{"$f":"IF(OR($B20<CW$8,$B20>CW$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B20<CY$8,$B20>CY$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B20<DA$8,$B20>DA$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B20<DC$8,$B20>DC$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B20-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B20-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B20<DE$8,$B20>DE$9),\"\",1*DE20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":""},null,null,null,{"$f":"IF(OR($B20<DI$8,$B20>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,10893.165159424108,null,"",null,"",null,"",null,"",null,"",null,null,0,null,34636.777718896221,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1501.1122690594809,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,44299.360870761062,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1403.6357553437656,null,2445.5547376889936,null,1924.5952465163791,null,848.70895219339229,1414.5149203223204,1980.3208884512487,null,47.141794709424694,197.8008106038132,348.45982649820166,null,2092.7243062268617,2647.1636366031998,3201.602966979538,null,276596.60504469374,276596.60504469374,276596.60504469374,null,0,0,0,null,5541.8673842628059,9169.0877870893273,12796.308189915848,null,1035.6269952359846,2073.7799099725453,3111.9328247091048,null,0,0,0,null,4,null,0.21608671956759878,0.4782648732457751,{"$f":"IF(OR($B20<KZ$8,$B20>KZ$9),\"\",1*KZ20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":4.9107877315852422},null,4,null,0.98003050366263156,2.2127030249463893,{"$f":"IF(OR($B20<LF$8,$B20>LF$9),\"\",1*LF20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":22.272177501682069},null,4,null,1.4783236142617857,3.2871485658066191,{"$f":"IF(OR($B20<LL$8,$B20>LL$9),\"\",1*LL20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":33.596388906993688},null," 15-20",{"$f":"LR$17/5","v":0.35599999999999998},10.700000000000001,{"$f":"IF(OR($B20<LQ$8,$B20>LQ$9),\"\",1*LQ20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":8.0904575530725342},null,4,null,{"$f":"LX$17/5","v":0.57199999999999995},33.230000000000004,{"$f":"IF(OR($B20<LW$8,$B20>LW$9),\"\",1*LW20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":12.999274495386206},null,4,null,{"$f":"MD$17/5","v":1.3279999999999998},125.64,{"$f":"IF(OR($B20<MC$8,$B20>MC$9),\"\",1*MC20*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B20)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C20)","v":30.18013379348406}]
[null,2024,0.81350064430775282,3.5000000000000003E-2,0.91454219251787172,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B21<I$8,$B21>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C21)","v":""},null,{"$f":"IF(OR($B21<I$8,$B21>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C21)/1000)","v":""},null,{"$f":"IF(OR($B21<M$8,$B21>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C21)","v":""},null,{"$f":"IF(OR($B21<M$8,$B21>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<Q$8,$B21>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<Q$8,$B21>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<U$8,$B21>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<U$8,$B21>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<Y$8,$B21>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<Y$8,$B21>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C21)/1000)","v":""},null,{"$f":"IF(OR($B21<AC$8,$B21>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<AC$8,$B21>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<AG$8,$B21>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C21/100))","v":0},null,{"$f":"IF(OR($B21<AG$8,$B21>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":17.190408113926271},null,null,null,1193.9924743085787,null,null,955.19397944686307,null,{"$f":"IF(OR($B21<AR$8,$B21>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C21/100))","v":""},null,{"$f":"IF(OR($B21<AR$8,$B21>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,280781.37438410951,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,45.67231804323864,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B21<CH$8,$B21>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C21)","v":434.44000314906879},null,{"$f":"IF(OR($B21<CH$8,$B21>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C21/1000)","v":25.307882113224739},null,2226.1198595778283,null,{"$f":"IF(OR($B21<CL$8,$B21>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C21)","v":115.27842640362947},null,62.61444374614203,null,1078.8157146782512,null,1540.2632459906324,null,null,{"$f":"IF(OR($B21<CW$8,$B21>CW$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B21<CY$8,$B21>CY$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B21<DA$8,$B21>DA$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B21<DC$8,$B21>DC$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B21-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B21-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B21<DE$8,$B21>DE$9),\"\",1*DE21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":""},null,null,null,{"$f":"IF(OR($B21<DI$8,$B21>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,10524.79725548223,null,"",null,"",null,"",null,"",null,"",null,null,0,null,33465.485718740318,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1450.3500184149575,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,42801.31485097688,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1382.8923697968135,null,2409.4135346689591,null,1896.152952232886,null,820.00864946221486,1366.6810824370248,1913.3535154118347,null,45.54762773857459,191.11189430320118,336.67616086782772,null,2021.9558514269197,2557.6460257035747,3093.33619998023,null,267243.09666153986,267243.09666153986,267243.09666153986,null,0,0,0,null,5354.4612408336288,8859.0220165114279,12363.582792189225,null,1000.6057924985359,2003.6520869299954,3006.6983813614543,null,0,0,0,null,5,null,0.28411539581894701,0.76238026906472212,{"$f":"IF(OR($B21<KZ$8,$B21>KZ$9),\"\",1*KZ21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":7.9618914355864119},null,5,null,1.2706647677372143,3.4833677926836035,{"$f":"IF(OR($B21<LF$8,$B21>LF$9),\"\",1*LF21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":35.608400954784337},null,5,null,1.9373339954244559,5.224482561231075,{"$f":"IF(OR($B21<LL$8,$B21>LL$9),\"\",1*LL21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":54.290767670576663},null," 20-25",{"$f":"LR$17/5","v":0.35599999999999998},28.92,{"$f":"IF(OR($B21<LQ$8,$B21>LQ$9),\"\",1*LQ21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":9.9763455017939595},null,5,null,{"$f":"LX$17/5","v":0.57199999999999995},96.919999999999987,{"$f":"IF(OR($B21<LW$8,$B21>LW$9),\"\",1*LW21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":16.029409064680181},null,5,null,{"$f":"MD$17/5","v":1.3279999999999998},217.42,{"$f":"IF(OR($B21<MC$8,$B21>MC$9),\"\",1*MC21*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B21)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C21)","v":37.21513153478196}]
[null,2025,0.78599096068381924,3.5000000000000003E-2,0.90102679065800173,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B22<I$8,$B22>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C22)","v":""},null,{"$f":"IF(OR($B22<I$8,$B22>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C22)/1000)","v":""},null,{"$f":"IF(OR($B22<M$8,$B22>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C22)","v":""},null,{"$f":"IF(OR($B22<M$8,$B22>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<Q$8,$B22>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<Q$8,$B22>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<U$8,$B22>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<U$8,$B22>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<Y$8,$B22>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<Y$8,$B22>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C22)/1000)","v":""},null,{"$f":"IF(OR($B22<AC$8,$B22>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<AC$8,$B22>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<AG$8,$B22>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C22/100))","v":0},null,{"$f":"IF(OR($B22<AG$8,$B22>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":20.907402950568137},null,null,null,1153.6159172063565,null,null,922.89273376508515,null,{"$f":"IF(OR($B22<AR$8,$B22>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C22/100))","v":""},null,{"$f":"IF(OR($B22<AR$8,$B22>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,271286.35206194158,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,44.127843520037338,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B22<CH$8,$B22>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C22)","v":443.4503965015823},null,{"$f":"IF(OR($B22<CH$8,$B22>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C22/1000)","v":27.763488428430303},null,2150.8404440365493,null,{"$f":"IF(OR($B22<CL$8,$B22>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C22)","v":113.12043653737797},null,61.68910713905619,null,1062.8726252987697,null,1517.5007349661405,null,null,{"$f":"IF(OR($B22<CW$8,$B22>CW$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B22<CY$8,$B22>CY$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B22<DA$8,$B22>DA$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B22<DC$8,$B22>DC$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B22-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B22-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B22<DE$8,$B22>DE$9),\"\",1*DE22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":""},null,null,null,{"$f":"IF(OR($B22<DI$8,$B22>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,10168.886237180901,null,"",null,"",null,"",null,"",null,"",null,null,0,null,32333.80262680224,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1401.3043656183165,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,41353.927392248195,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,25433.095505807021,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1362.4555367456289,null,2373.806438097497,null,1868.1309874215626,null,792.2788883692898,1320.4648139488163,1848.6507395283429,null,44.007369795724244,184.64917323980794,325.29097668389153,null,1953.5805327796327,2471.1555803899278,2988.7306280002226,null,258205.89049424147,258205.89049424147,258205.89049424147,null,0,0,0,null,5173.3925032208981,8559.441561846792,11945.490620472683,null,966.76888164109766,1935.8957361642472,2905.0225906873961,null,0,0,0,null,6,null,0.35352872943244029,1.1159089984971624,{"$f":"IF(OR($B22<KZ$8,$B22>KZ$9),\"\",1*KZ22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":11.641789654438977},null,6,null,1.5635044838387726,5.0468722765223761,{"$f":"IF(OR($B22<LF$8,$B22>LF$9),\"\",1*LF22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":51.486594466720973},null,6,null,2.4042997637889574,7.6287823250200324,{"$f":"IF(OR($B22<LL$8,$B22>LL$9),\"\",1*LL22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":79.174193738609134},null," 25-30",{"$f":"LR$18/5","v":0.55000000000000004},84.539999999999992,{"$f":"IF(OR($B22<LQ$8,$B22>LQ$9),\"\",1*LQ22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":18.111637829889734},null,6,null,{"$f":"LX$18/5","v":1.1040000000000003},175.45,{"$f":"IF(OR($B22<LW$8,$B22>LW$9),\"\",1*LW22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":36.354996662178671},null,6,null,{"$f":"MD$18/5","v":3.2060000000000004},120.69,{"$f":"IF(OR($B22<MC$8,$B22>MC$9),\"\",1*MC22*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B22)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C22)","v":105.57438342295725}]
[null,2026,0.75941155621625056,3.5000000000000003E-2,0.88771112380098705,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B23<I$8,$B23>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C23)","v":""},null,{"$f":"IF(OR($B23<I$8,$B23>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C23)/1000)","v":""},null,{"$f":"IF(OR($B23<M$8,$B23>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C23)","v":""},null,{"$f":"IF(OR($B23<M$8,$B23>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<Q$8,$B23>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<Q$8,$B23>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<U$8,$B23>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<U$8,$B23>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<Y$8,$B23>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<Y$8,$B23>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C23)/1000)","v":""},null,{"$f":"IF(OR($B23<AC$8,$B23>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<AC$8,$B23>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<AG$8,$B23>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C23/100))","v":0},null,{"$f":"IF(OR($B23<AG$8,$B23>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":24.620763217214819},null,null,null,1114.6047509240159,null,null,891.68380073921287,null,{"$f":"IF(OR($B23<AR$8,$B23>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C23/100))","v":""},null,{"$f":"IF(OR($B23<AR$8,$B23>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,262112.41745115133,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,42.63559760390082,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B23<CH$8,$B23>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C23)","v":431.45174255958261},null,{"$f":"IF(OR($B23<CH$8,$B23>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C23/1000)","v":29.21340540915466},null,2078.1067092140579,null,{"$f":"IF(OR($B23<CL$8,$B23>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C23)","v":110.97657096197617},null,60.777445457198226,null,1047.1651480776059,null,1495.0746157301878,null,null,{"$f":"IF(OR($B23<CW$8,$B23>CW$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B23<CY$8,$B23>CY$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B23<DA$8,$B23>DA$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B23<DC$8,$B23>DC$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B23-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B23-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B23<DE$8,$B23>DE$9),\"\",1*DE23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":""},null,null,null,{"$f":"IF(OR($B23<DI$8,$B23>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,9825.0108571796154,null,"",null,"",null,"",null,"",null,"",null,null,0,null,31240.389011403135,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1353.9172614669728,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,39955.485403138358,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,24573.039136045434,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1342.3207258577627,null,2338.7255547758591,null,1840.5231403168107,null,765.48684866598057,1275.8114144433009,1786.1359802206214,null,42.519197870264982,178.40499829933134,314.29079872839765,null,1887.5174229754907,2387.5899327438919,2887.6624425122927,null,249474.29033260047,249474.29033260047,249474.29033260047,null,0,0,0,null,4998.4468630153615,8269.9918471949677,11541.536831374575,null,934.07621414598816,1870.4306629606256,2806.7851117752621,null,0,0,0,null,7,null,0.42409125130714842,1.5400002498043108,{"$f":"IF(OR($B23<KZ$8,$B23>KZ$9),\"\",1*KZ23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":15.889689883589721},null,7,null,1.8581535196519754,6.9050257961743515,{"$f":"IF(OR($B23<LF$8,$B23>LF$9),\"\",1*LF23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":69.620590126219724},null,7,null,2.8778500626763703,10.506632387696403,{"$f":"IF(OR($B23<LL$8,$B23>LL$9),\"\",1*LL23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":107.82619279801678},null," 30-35",{"$f":"LR$18/5","v":0.55000000000000004},146.69000000000003,{"$f":"IF(OR($B23<LQ$8,$B23>LQ$9),\"\",1*LQ23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":20.607191044469062},null,7,null,{"$f":"LX$18/5","v":1.1040000000000003},99.730000000000018,{"$f":"IF(OR($B23<LW$8,$B23>LW$9),\"\",1*LW23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":41.364252569261545},null,7,null,{"$f":"MD$18/5","v":3.2060000000000004},81.860000000000014,{"$f":"IF(OR($B23<MC$8,$B23>MC$9),\"\",1*MC23*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B23)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C23)","v":120.12118997921419}]
[null,2027,0.73373097218961414,3.5000000000000003E-2,0.87459224019801685,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B24<I$8,$B24>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C24)","v":""},null,{"$f":"IF(OR($B24<I$8,$B24>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C24)/1000)","v":""},null,{"$f":"IF(OR($B24<M$8,$B24>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C24)","v":""},null,{"$f":"IF(OR($B24<M$8,$B24>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<Q$8,$B24>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<Q$8,$B24>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<U$8,$B24>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<U$8,$B24>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<Y$8,$B24>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<Y$8,$B24>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C24)/1000)","v":""},null,{"$f":"IF(OR($B24<AC$8,$B24>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<AC$8,$B24>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<AG$8,$B24>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C24/100))","v":0},null,{"$f":"IF(OR($B24<AG$8,$B24>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":28.330852370865834},null,null,null,1076.9128028251364,null,null,861.53024226010916,null,{"$f":"IF(OR($B24<AR$8,$B24>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C24/100))","v":""},null,{"$f":"IF(OR($B24<AR$8,$B24>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,253248.7125131897,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,41.193814110049104,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B24<CH$8,$B24>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C24)","v":405.41789816623299},null,{"$f":"IF(OR($B24<CH$8,$B24>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C24/1000)","v":29.687822828329804},null,2007.8325692889448,null,{"$f":"IF(OR($B24<CL$8,$B24>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C24)","v":108.84834218199977},null,59.879256608077071,null,1031.6898010616808,null,1472.9799169755545,null,null,{"$f":"IF(OR($B24<CW$8,$B24>CW$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B24<CY$8,$B24>CY$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B24<DA$8,$B24>DA$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B24<DC$8,$B24>DC$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B24-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B24-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B24<DE$8,$B24>DE$9),\"\",1*DE24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":""},null,null,null,{"$f":"IF(OR($B24<DI$8,$B24>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,9492.7641132170211,null,"",null,"",null,"",null,"",null,"",null,null,0,null,30183.950735655206,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1308.1326197748531,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,38604.333722839001,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,23742.066798111533,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1322.4834737514905,null,2304.1631081535561,null,1813.3232909525229,null,739.60081996713109,1232.6680332785518,1725.7352465899723,null,41.081350599289841,172.37197903317039,303.66260746705092,null,1823.688331377286,2306.8501765641468,2790.012021751008,null,241037.96167401015,241037.96167401015,241037.96167401015,null,0,0,0,null,4829.4172589520404,7990.3302871448977,11151.243315337755,null,902.48909579322537,1807.1793845030199,2711.8696732128137,null,0,0,0,null,8,null,0.49563875456209439,2.0356390043664052,{"$f":"IF(OR($B24<KZ$8,$B24>KZ$9),\"\",1*KZ24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":20.646153155175245},null,8,null,2.1543386010696945,9.0593643972440461,{"$f":"IF(OR($B24<LF$8,$B24>LF$9),\"\",1*LF24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":89.740368961036367},null,8,null,3.3570313444538158,13.863663732150219,{"$f":"IF(OR($B24<LL$8,$B24>LL$9),\"\",1*LL24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":139.8393137065195},null," 35-40",{"$f":"LR$18/5","v":0.55000000000000004},69.339999999999975,{"$f":"IF(OR($B24<LQ$8,$B24>LQ$9),\"\",1*LQ24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":22.910606022684945},null,8,null,{"$f":"LX$18/5","v":1.1040000000000003},78.62,{"$f":"IF(OR($B24<LW$8,$B24>LW$9),\"\",1*LW24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":45.987834634625791},null,8,null,{"$f":"MD$18/5","v":3.2060000000000004},76.850000000000023,{"$f":"IF(OR($B24<MC$8,$B24>MC$9),\"\",1*MC24*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B24)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C24)","v":133.54800528859624}]
[null,2028,0.70891881370977217,3.5000000000000003E-2,0.86166723172218418,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B25<I$8,$B25>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C25)","v":""},null,{"$f":"IF(OR($B25<I$8,$B25>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C25)/1000)","v":""},null,{"$f":"IF(OR($B25<M$8,$B25>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C25)","v":""},null,{"$f":"IF(OR($B25<M$8,$B25>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<Q$8,$B25>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<Q$8,$B25>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<U$8,$B25>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<U$8,$B25>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<Y$8,$B25>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<Y$8,$B25>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C25)/1000)","v":""},null,{"$f":"IF(OR($B25<AC$8,$B25>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<AC$8,$B25>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<AG$8,$B25>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C25/100))","v":0},null,{"$f":"IF(OR($B25<AG$8,$B25>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":32.037997522820753},null,null,null,1040.4954616667985,null,null,832.39636933343888,null,{"$f":"IF(OR($B25<AR$8,$B25>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C25/100))","v":""},null,{"$f":"IF(OR($B25<AR$8,$B25>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,244684.74638955528,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,39.800786579757592,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B25<CH$8,$B25>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C25)","v":390.38063983672794},null,{"$f":"IF(OR($B25<CH$8,$B25>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C25/1000)","v":29.214690384748529},null,1939.9348495545362,null,{"$f":"IF(OR($B25<CL$8,$B25>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C25)","v":106.73714425518762},null,58.994341485790223,null,1016.4431537553505,null,1451.2117408626154,null,null,{"$f":"IF(OR($B25<CW$8,$B25>CW$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B25<CY$8,$B25>CY$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B25<DA$8,$B25>DA$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B25<DC$8,$B25>DC$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B25-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B25-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B25<DE$8,$B25>DE$9),\"\",1*DE25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":""},null,null,null,{"$f":"IF(OR($B25<DI$8,$B25>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,9171.752766393256,null,"",null,"",null,"",null,"",null,"",null,null,0,null,29163.237425753825,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1263.8962509901962,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,37298.873162163283,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,22939.194974020807,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1302.9393830063948,null,2270.111436604489,null,1786.5254098054415,null,714.59016421945034,1190.9836070324172,1667.3770498453841,null,39.692126182888735,166.54297491127576,293.39382363966274,null,1762.0177114756386,2228.8407503035237,2695.6637891314085,null,232886.91949179725,232886.91949179725,232886.91949179725,null,0,0,0,null,4666.1036318377201,7720.1258812994192,10774.148130761116,null,871.97014086301976,1746.0670381671691,2620.1639354713179,null,0,0,0,null,9,null,0.56804979359183116,2.6036887979582364,{"$f":"IF(OR($B25<KZ$8,$B25>KZ$9),\"\",1*KZ25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":25.853876305368086},null,9,null,2.4518594264533498,11.511223823697396,{"$f":"IF(OR($B25<LF$8,$B25>LF$9),\"\",1*LF25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":111.59245376862896},null,9,null,3.8411398681266746,17.704803600276893,{"$f":"IF(OR($B25<LL$8,$B25>LL$9),\"\",1*LL25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":174.82332736049253},null," 40-45",{"$f":"LR$18/5","v":0.55000000000000004},null,{"$f":"IF(OR($B25<LQ$8,$B25>LQ$9),\"\",1*LQ25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":25.032368866891762},null,9,null,{"$f":"LX$18/5","v":1.1040000000000003},null,{"$f":"IF(OR($B25<LW$8,$B25>LW$9),\"\",1*LW25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":50.246791325542752},null,9,null,{"$f":"MD$18/5","v":3.2060000000000004},null,{"$f":"IF(OR($B25<MC$8,$B25>MC$9),\"\",1*MC25*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B25)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C25)","v":145.91595379500907}]
[null,2029,0.68494571372924851,3.5000000000000003E-2,0.84893323322382686,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B26<I$8,$B26>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C26)","v":""},null,{"$f":"IF(OR($B26<I$8,$B26>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C26)/1000)","v":""},null,{"$f":"IF(OR($B26<M$8,$B26>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C26)","v":""},null,{"$f":"IF(OR($B26<M$8,$B26>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<Q$8,$B26>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<Q$8,$B26>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<U$8,$B26>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<U$8,$B26>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<Y$8,$B26>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<Y$8,$B26>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C26)/1000)","v":""},null,{"$f":"IF(OR($B26<AC$8,$B26>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<AC$8,$B26>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<AG$8,$B26>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C26/100))","v":0},null,{"$f":"IF(OR($B26<AG$8,$B26>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":35.742493073249179},null,null,null,1005.3096247988391,null,null,804.2476998390714,null,{"$f":"IF(OR($B26<AR$8,$B26>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C26/100))","v":""},null,{"$f":"IF(OR($B26<AR$8,$B26>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,236410.38298507759,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,38.454866260635356,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B26<CH$8,$B26>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C26)","v":376.26173835950465},null,{"$f":"IF(OR($B26<CH$8,$B26>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C26/1000)","v":27.819824724430724},null,1874.3331879753973,null,{"$f":"IF(OR($B26<CL$8,$B26>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C26)","v":104.64425907371334},null,58.122503926886928,null,1001.4218263599513,null,1429.7652619336116,null,null,{"$f":"IF(OR($B26<CW$8,$B26>CW$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B26<CY$8,$B26>CY$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B26<DA$8,$B26>DA$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B26<DC$8,$B26>DC$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B26-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B26-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B26<DE$8,$B26>DE$9),\"\",1*DE26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":""},null,null,null,{"$f":"IF(OR($B26<DI$8,$B26>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,8861.5968757422779,null,"",null,"",null,"",null,"",null,"",null,null,0,null,28177.040991066497,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1221.1557980581606,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,36037.558610785782,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,22163.473404851022,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1283.6841211885662,null,2236.5629917285605,null,1760.1235564585631,null,690.42527943908249,1150.7087990651376,1610.9923186911924,null,38.349880369940806,160.91108687079785,283.47229337165481,null,1702.4325714740471,2153.4693239647572,2604.5060764554673,null,225011.51641719544,225011.51641719544,225011.51641719544,null,0,0,0,null,4508.3126877659133,7459.0588225115162,10409.804957257118,null,842.48322788697567,1687.0212929151394,2531.5593579433025,null,0,0,0,null,10,null,0.64123069892060736,3.2449194968788437,{"$f":"IF(OR($B26<KZ$8,$B26>KZ$9),\"\",1*KZ26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":31.458114927557347},null,10,null,2.7505626916028412,14.261786515300237,{"$f":"IF(OR($B26<LF$8,$B26>LF$9),\"\",1*LF26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":134.93976101510211},null,10,null,4.3296338318557801,22.034437432132673,{"$f":"IF(OR($B26<LL$8,$B26>LL$9),\"\",1*LL26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":212.40735807881714},null," 45-50",{"$f":"LR$18/5","v":0.55000000000000004},null,{"$f":"IF(OR($B26<LQ$8,$B26>LQ$9),\"\",1*LQ26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":26.9824311894006},null,10,null,{"$f":"LX$18/5","v":1.1040000000000003},null,{"$f":"IF(OR($B26<LW$8,$B26>LW$9),\"\",1*LW26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":54.161098241996854},null,10,null,{"$f":"MD$18/5","v":3.2060000000000004},null,{"$f":"IF(OR($B26<MC$8,$B26>MC$9),\"\",1*MC26*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B26)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C26)","v":157.28304435130605}]
[null,2030,0.66178329828912907,3.5000000000000003E-2,0.83638742189539594,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B27<I$8,$B27>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C27)","v":""},null,{"$f":"IF(OR($B27<I$8,$B27>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C27)/1000)","v":""},null,{"$f":"IF(OR($B27<M$8,$B27>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C27)","v":""},null,{"$f":"IF(OR($B27<M$8,$B27>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<Q$8,$B27>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<Q$8,$B27>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<U$8,$B27>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<U$8,$B27>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<Y$8,$B27>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<Y$8,$B27>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C27)/1000)","v":""},null,{"$f":"IF(OR($B27<AC$8,$B27>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<AC$8,$B27>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<AG$8,$B27>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C27/100))","v":0},null,{"$f":"IF(OR($B27<AG$8,$B27>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":39.63775993358486},null,null,null,971.31364714863696,null,null,777.05091771890966,null,{"$f":"IF(OR($B27<AR$8,$B27>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C27/100))","v":""},null,{"$f":"IF(OR($B27<AR$8,$B27>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,228415.82897108948,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,37.154460155203246,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B27<CH$8,$B27>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C27)","v":367.85664488879416},null,{"$f":"IF(OR($B27<CH$8,$B27>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C27/1000)","v":25.652010818450247},null,1810.949940072848,null,{"$f":"IF(OR($B27<CL$8,$B27>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C27)","v":102.57086235608675},null,57.263550666883674,null,986.62248902458259,null,1408.635726042967,null,null,{"$f":"IF(OR($B27<CW$8,$B27>CW$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B27<CY$8,$B27>CY$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B27<DA$8,$B27>DA$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B27<DC$8,$B27>DC$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B27-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B27-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B27<DE$8,$B27>DE$9),\"\",1*DE27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":""},null,null,null,{"$f":"IF(OR($B27<DI$8,$B27>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,8561.9293485432645,null,"",null,"",null,"",null,"",null,"",null,null,0,null,27224.194194267151,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1179.8606744523292,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,34818.897208488685,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,21413.983966039639,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264.7134198902131,null,2203.5103366783851,null,1734.1118782842989,null,667.07756467544209,1111.7959411257368,1556.5143175760315,null,37.053024512020109,155.46964915052934,273.88627378903851,null,1644.8623878976302,2080.6466898210219,2516.4309917444134,null,217402.4313209618,217402.4313209618,217402.4313209618,null,0,0,0,null,4355.8576693390478,7206.820118368616,10057.782567398182,null,813.99345689562881,1629.9722636861252,2445.9510704766212,null,0,0,0,null,11,null,0.71510690826433976,3.9600264051431835,{"$f":"IF(OR($B27<KZ$8,$B27>KZ$9),\"\",1*KZ27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":37.590082061029833},null,11,null,3.0503271851462515,17.312113700446488,{"$f":"IF(OR($B27<LF$8,$B27>LF$9),\"\",1*LF27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":160.34252763819313},null,11,null,4.8220826389736224,26.856520071106296,{"$f":"IF(OR($B27<LL$8,$B27>LL$9),\"\",1*LL27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":253.47606072500972},null," 50-55",{"$f":"LR$19/5","v":0.94599999999999995},null,{"$f":"IF(OR($B27<LQ$8,$B27>LQ$9),\"\",1*LQ27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":49.727134808477281},null,11,null,{"$f":"LX$19/5","v":2.4719999999999995},null,{"$f":"IF(OR($B27<LW$8,$B27>LW$9),\"\",1*LW27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":129.94236495407591},null,11,null,{"$f":"MD$19/5","v":8.6199999999999992},null,{"$f":"IF(OR($B27<MC$8,$B27>MC$9),\"\",1*MC27*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B27)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C27)","v":453.11617552756246}]
[null,2031,0.63940415293635666,3.5000000000000003E-2,0.82402701664571032,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B28<I$8,$B28>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C28)","v":""},null,{"$f":"IF(OR($B28<I$8,$B28>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C28)/1000)","v":""},null,{"$f":"IF(OR($B28<M$8,$B28>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C28)","v":""},null,{"$f":"IF(OR($B28<M$8,$B28>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<Q$8,$B28>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<Q$8,$B28>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<U$8,$B28>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<U$8,$B28>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<Y$8,$B28>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<Y$8,$B28>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C28)/1000)","v":""},null,{"$f":"IF(OR($B28<AC$8,$B28>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<AC$8,$B28>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<AG$8,$B28>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C28/100))","v":0},null,{"$f":"IF(OR($B28<AG$8,$B28>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":43.318409070274868},null,null,null,938.46729193105034,null,null,750.77383354484027,null,{"$f":"IF(OR($B28<AR$8,$B28>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C28/100))","v":""},null,{"$f":"IF(OR($B28<AR$8,$B28>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,220691.62219428938,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,35.898029135462075,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B28<CH$8,$B28>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C28)","v":355.41704820173351},null,{"$f":"IF(OR($B28<CH$8,$B28>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C28/1000)","v":24.794832995911548},null,1749.7100870269064,null,{"$f":"IF(OR($B28<CL$8,$B28>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C28)","v":108.30463727040217},null,56.417291297422338,null,972.0418611079632,null,1387.8184493034157,null,null,{"$f":"IF(OR($B28<CW$8,$B28>CW$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B28<CY$8,$B28>CY$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B28<DA$8,$B28>DA$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B28<DC$8,$B28>DC$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B28-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B28-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B28<DE$8,$B28>DE$9),\"\",1*DE28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":""},null,null,null,{"$f":"IF(OR($B28<DI$8,$B28>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,8272.3955058389038,null,"",null,"",null,"",null,"",null,"",null,null,0,null,26303.569269823336,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1139.9620043017676,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,33641.446578249939,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,20689.83958071463,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246.0230737834613,null,2170.946144510724,null,1708.4846091470924,null,644.5193861598475,1074.1989769330792,1503.8785677063108,null,35.80002368311122,150.21222140147765,264.62441911984399,null,1589.2390221233145,2010.2866568319052,2431.334291540496,null,210050.65828112254,210050.65828112254,210050.65828112254,null,0,0,0,null,4208.5581346270992,6963.1112254769241,9717.6643163267472,null,786.46710811171874,1574.8524286822467,2363.2377492527744,null,0,0,0,null,12,null,0.78961758867137766,4.7496439938145611,{"$f":"IF(OR($B28<KZ$8,$B28>KZ$9),\"\",1*KZ28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":43.827041925013333},null,12,null,3.3510546072267289,20.663168307673217,{"$f":"IF(OR($B28<LF$8,$B28>LF$9),\"\",1*LF28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":185.99739021904921},null,12,null,5.3181354768689602,32.174655547975256,{"$f":"IF(OR($B28<LL$8,$B28>LL$9),\"\",1*LL28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":295.17851407010505},null," 55-60",{"$f":"LR$19/5","v":0.94599999999999995},null,{"$f":"IF(OR($B28<LQ$8,$B28>LQ$9),\"\",1*LQ28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":52.506912530690286},null,12,null,{"$f":"LX$19/5","v":2.4719999999999995},null,{"$f":"IF(OR($B28<LW$8,$B28>LW$9),\"\",1*LW28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":137.20622386455219},null,12,null,{"$f":"MD$19/5","v":8.6199999999999992},null,{"$f":"IF(OR($B28<MC$8,$B28>MC$9),\"\",1*MC28*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B28)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C28)","v":478.44565117817154}]
[null,2032,0.61778179027667313,3.5000000000000003E-2,0.81184927748345848,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B29<I$8,$B29>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C29)","v":""},null,{"$f":"IF(OR($B29<I$8,$B29>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C29)/1000)","v":""},null,{"$f":"IF(OR($B29<M$8,$B29>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C29)","v":""},null,{"$f":"IF(OR($B29<M$8,$B29>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<Q$8,$B29>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<Q$8,$B29>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<U$8,$B29>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<U$8,$B29>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<Y$8,$B29>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<Y$8,$B29>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C29)/1000)","v":""},null,{"$f":"IF(OR($B29<AC$8,$B29>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<AC$8,$B29>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<AG$8,$B29>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C29/100))","v":0},null,{"$f":"IF(OR($B29<AG$8,$B29>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":46.999058206964897},null,null,null,906.73168302516945,null,null,725.38534642013565,null,{"$f":"IF(OR($B29<AR$8,$B29>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C29/100))","v":""},null,{"$f":"IF(OR($B29<AR$8,$B29>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,213228.6204775743,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,34.684086121219401,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B29<CH$8,$B29>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C29)","v":343.39811420457346},null,{"$f":"IF(OR($B29<CH$8,$B29>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C29/1000)","v":23.793274916269635},null,1690.5411468858999,null,{"$f":"IF(OR($B29<CL$8,$B29>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C29)","v":113.53332567261381},null,55.583538224061421,null,957.67671045119539,null,1367.3088170477004,null,null,{"$f":"IF(OR($B29<CW$8,$B29>CW$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B29<CY$8,$B29>CY$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B29<DA$8,$B29>DA$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B29<DC$8,$B29>DC$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B29-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B29-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B29<DE$8,$B29>DE$9),\"\",1*DE29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":""},null,null,null,{"$f":"IF(OR($B29<DI$8,$B29>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,7992.6526626462837,null,"",null,"",null,"",null,"",null,"",null,null,0,null,25414.076589201293,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1101.4125645427707,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,32503.813119082071,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,19990.18316977259,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1227.6089396881393,null,2138.8631965622899,null,1683.2360681252144,null,622.72404459888651,1037.8734076648109,1453.0227707307351,null,34.589394862909394,145.13258106422961,255.67576726554978,null,1535.4966397326712,1942.3059486298603,2349.1152575270494,null,202947.49592378989,202947.49592378989,202947.49592378989,null,0,0,0,null,4066.2397436010624,6727.6436961129702,9389.0476486248772,null,759.87160204030795,1521.5965494514462,2283.3214968625839,null,0,0,0,null,13,null,0.86471211676720738,5.6143561105817685,{"$f":"IF(OR($B29<KZ$8,$B29>KZ$9),\"\",1*KZ29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":50.312187195532665},null,13,null,3.6526635976530173,24.315831905326235,{"$f":"IF(OR($B29<LF$8,$B29>LF$9),\"\",1*LF29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":212.52563844540279},null,13,null,5.8175007822747915,37.992156330250047,{"$f":"IF(OR($B29<LL$8,$B29>LL$9),\"\",1*LL29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":338.48396789236114},null," 60-65",{"$f":"LR$19/5","v":0.94599999999999995},null,{"$f":"IF(OR($B29<LQ$8,$B29>LQ$9),\"\",1*LQ29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":55.041820467270306},null,13,null,{"$f":"LX$19/5","v":2.4719999999999995},null,{"$f":"IF(OR($B29<LW$8,$B29>LW$9),\"\",1*LW29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":143.83021162271899},null,13,null,{"$f":"MD$19/5","v":8.6199999999999992},null,{"$f":"IF(OR($B29<MC$8,$B29>MC$9),\"\",1*MC29*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B29)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C29)","v":501.5438609174102}]
[null,2033,0.59689061862480497,3.5000000000000003E-2,0.79985150490981138,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B30<I$8,$B30>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C30)","v":""},null,{"$f":"IF(OR($B30<I$8,$B30>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C30)/1000)","v":""},null,{"$f":"IF(OR($B30<M$8,$B30>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C30)","v":""},null,{"$f":"IF(OR($B30<M$8,$B30>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<Q$8,$B30>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<Q$8,$B30>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<U$8,$B30>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<U$8,$B30>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<Y$8,$B30>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<Y$8,$B30>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C30)/1000)","v":""},null,{"$f":"IF(OR($B30<AC$8,$B30>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<AC$8,$B30>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<AG$8,$B30>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C30/100))","v":0},null,{"$f":"IF(OR($B30<AG$8,$B30>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":50.679707343654911},null,null,null,876.06925896151631,null,null,700.85540716921321,null,{"$f":"IF(OR($B30<AR$8,$B30>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C30/100))","v":""},null,{"$f":"IF(OR($B30<AR$8,$B30>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,206017.99079958868,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,33.511194320018745,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B30<CH$8,$B30>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C30)","v":331.78561758895989},null,{"$f":"IF(OR($B30<CH$8,$B30>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C30/1000)","v":22.69214466061123},null,1633.3730887786473,null,{"$f":"IF(OR($B30<CL$8,$B30>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C30)","v":118.28453114136474},null,54.762106624691057,null,943.52385266127624,null,1347.1022828056161,null,null,{"$f":"IF(OR($B30<CW$8,$B30>CW$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B30<CY$8,$B30>CY$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B30<DA$8,$B30>DA$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B30<DC$8,$B30>DC$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B30-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B30-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B30<DE$8,$B30>DE$9),\"\",1*DE30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":""},null,null,null,{"$f":"IF(OR($B30<DI$8,$B30>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,7722.36972236356,null,"",null,"",null,"",null,"",null,"",null,null,0,null,24554.663371208979,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1064.1667290268315,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,31404.650356601036,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,19314.18663746144,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209.4669356533393,null,2107.254380849547,null,1658.3606582514428,null,601.66574357380341,1002.7762392896724,1403.8867350055414,null,33.419705181554974,140.22471600408659,247.02972682661814,null,1483.5716325919527,1876.6241049563869,2269.6765773208208,null,196084.53712443469,196084.53712443469,196084.53712443469,null,0,0,0,null,3928.7340517884663,6500.138836824126,9071.5436218597843,null,734.1754609085101,1470.1415936728949,2206.1077264372793,null,0,0,0,null,14,null,0.94034767512711515,6.5547037857088837,{"$f":"IF(OR($B30<KZ$8,$B30>KZ$9),\"\",1*KZ30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":57.002604751191811},null,14,null,3.9550856803851566,28.270917585711391,{"$f":"IF(OR($B30<LF$8,$B30>LF$9),\"\",1*LF30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":239.75194681649799},null,14,null,6.3199322365770172,44.312088566827065,{"$f":"IF(OR($B30<LL$8,$B30>LL$9),\"\",1*LL30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":383.10574786843262},null," 65-70",{"$f":"LR$19/5","v":0.94599999999999995},null,{"$f":"IF(OR($B30<LQ$8,$B30>LQ$9),\"\",1*LQ30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":57.345241043253495},null,14,null,{"$f":"LX$19/5","v":2.4719999999999995},null,{"$f":"IF(OR($B30<LW$8,$B30>LW$9),\"\",1*LW30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":149.84929794812118},null,14,null,{"$f":"MD$19/5","v":8.6199999999999992},null,{"$f":"IF(OR($B30<MC$8,$B30>MC$9),\"\",1*MC30*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B30)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C30)","v":522.53274608123161}]
[null,2034,0.57670591171478747,3.5000000000000003E-2,0.78803103932001128,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B31<I$8,$B31>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C31)","v":""},null,{"$f":"IF(OR($B31<I$8,$B31>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C31)/1000)","v":""},null,{"$f":"IF(OR($B31<M$8,$B31>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C31)","v":""},null,{"$f":"IF(OR($B31<M$8,$B31>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<Q$8,$B31>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<Q$8,$B31>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<U$8,$B31>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<U$8,$B31>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<Y$8,$B31>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<Y$8,$B31>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C31)/1000)","v":""},null,{"$f":"IF(OR($B31<AC$8,$B31>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<AC$8,$B31>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<AG$8,$B31>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C31/100))","v":0},null,{"$f":"IF(OR($B31<AG$8,$B31>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":54.360356480344933},null,null,null,846.44372846523322,null,null,677.15498277218671,null,{"$f":"IF(OR($B31<AR$8,$B31>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C31/100))","v":""},null,{"$f":"IF(OR($B31<AR$8,$B31>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,199051.19884018233,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,32.377965526588163,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B31<CH$8,$B31>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C31)","v":320.56581409561346},null,{"$f":"IF(OR($B31<CH$8,$B31>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C31/1000)","v":21.527823253330858},null,1578.1382500276789,null,{"$f":"IF(OR($B31<CL$8,$B31>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C31)","v":122.58456793858542},null,53.952814408562624,null,929.58015040519842,null,1327.1943672961738,null,null,{"$f":"IF(OR($B31<CW$8,$B31>CW$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B31<CY$8,$B31>CY$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B31<DA$8,$B31>DA$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B31<DC$8,$B31>DC$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B31-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B31-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B31<DE$8,$B31>DE$9),\"\",1*DE31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":""},null,null,null,{"$f":"IF(OR($B31<DI$8,$B31>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,7461.2267848923293,null,"",null,"",null,"",null,"",null,"",null,null,0,null,23724.312435950709,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,1028.1804145186779,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,30342.657349372985,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,18661.049891267092,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191.593040052551,null,2076.1126904921648,null,1633.8528652723576,null,581.31955900850573,968.86593168084289,1356.4123043531802,null,32.28957022372461,135.48281739525274,238.67606456678084,null,1433.4025435671042,1813.1633864312919,2192.9242292954796,null,189453.65905742484,189453.65905742484,189453.65905742484,null,0,0,0,null,3795.8783109067313,6280.3273785740357,8764.7764462413397,null,709.34827140918856,1420.4266605535217,2131.5050496978547,null,0,0,0,null,15,null,1.0164875530812756,7.5711913387901593,{"$f":"IF(OR($B31<KZ$8,$B31>KZ$9),\"\",1*KZ31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":63.858124487534752},null,15,null,4.2582624110002421,32.529179996711633,{"$f":"IF(OR($B31<LF$8,$B31>LF$9),\"\",1*LF31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":267.51399986941203},null,15,null,6.8252188772510038,51.137307444078068,{"$f":"IF(OR($B31<LL$8,$B31>LL$9),\"\",1*LL31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":428.77620625750814},null," 70-75",{"$f":"LR$19/5","v":0.94599999999999995},null,{"$f":"IF(OR($B31<LQ$8,$B31>LQ$9),\"\",1*LQ31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":59.429931613119976},null,15,null,{"$f":"LX$19/5","v":2.4719999999999995},null,{"$f":"IF(OR($B31<LW$8,$B31>LW$9),\"\",1*LW31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":155.29681918354393},null,15,null,{"$f":"MD$19/5","v":8.6199999999999992},null,{"$f":"IF(OR($B31<MC$8,$B31>MC$9),\"\",1*MC31*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B31)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C31)","v":541.52855233096636}]
[null,2035,0.55720377943457733,3.5000000000000003E-2,0.77638526041380429,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B32<I$8,$B32>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C32)","v":""},null,{"$f":"IF(OR($B32<I$8,$B32>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C32)/1000)","v":""},null,{"$f":"IF(OR($B32<M$8,$B32>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C32)","v":""},null,{"$f":"IF(OR($B32<M$8,$B32>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<Q$8,$B32>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<Q$8,$B32>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<U$8,$B32>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<U$8,$B32>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<Y$8,$B32>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<Y$8,$B32>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C32)/1000)","v":""},null,{"$f":"IF(OR($B32<AC$8,$B32>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<AC$8,$B32>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<AG$8,$B32>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C32/100))","v":0},null,{"$f":"IF(OR($B32<AG$8,$B32>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":58.041005617034962},null,null,null,817.82002750264098,null,null,654.25602200211279,null,{"$f":"IF(OR($B32<AR$8,$B32>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C32/100))","v":""},null,{"$f":"IF(OR($B32<AR$8,$B32>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,192319.99887940323,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,31.283058479795329,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B32<CH$8,$B32>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C32)","v":309.72542424696957},null,{"$f":"IF(OR($B32<CH$8,$B32>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C32/1000)","v":20.329613845362456},null,1524.7712560653904,null,{"$f":"IF(OR($B32<CL$8,$B32>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C32)","v":126.45851664356893},null,53.155482175923773,null,915.84251271448124,null,1307.5806574346541,null,null,{"$f":"IF(OR($B32<CW$8,$B32>CW$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B32<CY$8,$B32>CY$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B32<DA$8,$B32>DA$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B32<DC$8,$B32>DC$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B32-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B32-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B32<DE$8,$B32>DE$9),\"\",1*DE32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":""},null,null,null,{"$f":"IF(OR($B32<DI$8,$B32>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,7208.9147680119131,null,"",null,"",null,"",null,"",null,"",null,null,0,null,22922.041000918562,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,993.41102852046185,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,29316.577149152643,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,18029.999894944052,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1173.9832906921688,null,2045.4312221597684,null,1609.7072564259684,null,561.6614096700539,936.10234945008995,1310.5432892301258,null,31.197652390072093,130.90127284565486,230.60489330123755,null,1384.929993784642,1751.8486825423111,2118.7673712999804,null,183047.01358205301,183047.01358205301,183047.01358205301,null,0,0,0,null,3667.5152762383882,6067.9491580425474,8468.3830398467053,null,685.36064870453015,1372.3929087473641,2059.4251687901979,null,0,0,0,null,16,null,1.0930999104824686,8.6642912492726278,{"$f":"IF(OR($B32<KZ$8,$B32>KZ$9),\"\",1*KZ32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":70.841253205970332},null,16,null,4.5621433109164116,37.091323307628045,{"$f":"IF(OR($B32<LF$8,$B32>LF$9),\"\",1*LF32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":295.66185702815199},null,16,null,7.3331779113576161,58.470485355435684,{"$f":"IF(OR($B32<LL$8,$B32>LL$9),\"\",1*LL32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":475.2461401205515},null," 75-80",{"$f":"LR$20/5","v":2.14},null,{"$f":"IF(OR($B32<LQ$8,$B32>LQ$9),\"\",1*LQ32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":138.68840387505267},null,16,null,{"$f":"LX$20/5","v":6.6460000000000008},null,{"$f":"IF(OR($B32<LW$8,$B32>LW$9),\"\",1*LW32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":430.71174399700942},null,16,null,{"$f":"MD$20/5","v":25.128},null,{"$f":"IF(OR($B32<MC$8,$B32>MC$9),\"\",1*MC32*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B32)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C32)","v":1628.487015220712}]
[null,2036,0.53836113955031628,3.5000000000000003E-2,0.76491158661458558,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B33<I$8,$B33>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C33)","v":""},null,{"$f":"IF(OR($B33<I$8,$B33>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C33)/1000)","v":""},null,{"$f":"IF(OR($B33<M$8,$B33>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C33)","v":""},null,{"$f":"IF(OR($B33<M$8,$B33>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<Q$8,$B33>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<Q$8,$B33>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<U$8,$B33>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<U$8,$B33>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<Y$8,$B33>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<Y$8,$B33>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C33)/1000)","v":""},null,{"$f":"IF(OR($B33<AC$8,$B33>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<AC$8,$B33>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<AG$8,$B33>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C33/100))","v":0},null,{"$f":"IF(OR($B33<AG$8,$B33>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":61.721654753724977},null,null,null,790.16427778032948,null,null,632.13142222426359,null,{"$f":"IF(OR($B33<AR$8,$B33>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C33/100))","v":""},null,{"$f":"IF(OR($B33<AR$8,$B33>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,185816.42403807078,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,30.225177275164572,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B33<CH$8,$B33>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C33)","v":299.25161762992229},null,{"$f":"IF(OR($B33<CH$8,$B33>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C33/1000)","v":19.120891622290735},null,1473.2089430583483,null,{"$f":"IF(OR($B33<CL$8,$B33>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C33)","v":129.9302774987535},null,52.369933178250029,null,902.30789429998163,null,1288.2568053543391,null,null,{"$f":"IF(OR($B33<CW$8,$B33>CW$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B33<CY$8,$B33>CY$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B33<DA$8,$B33>DA$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B33<DC$8,$B33>DC$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B33-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B33-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B33<DE$8,$B33>DE$9),\"\",1*DE33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":""},null,null,null,{"$f":"IF(OR($B33<DI$8,$B33>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,6965.1350415574043,null,"",null,"",null,"",null,"",null,"",null,null,0,null,22146.899517795711,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,959.81741886034968,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,28325.195313190961,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,17420.289753569134,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156.6337839331713,null,2015.2031745416439,null,1585.9184792374074,null,542.66802866671878,904.44671444453138,1266.225400222344,null,30.142659314079317,126.4746597542559,222.80666019443242,null,1338.096612352311,1692.6074227461943,2047.1182331400776,null,176857.0179536744,176857.0179536744,176857.0179536744,null,0,0,0,null,3543.4930205201817,5862.7528097029444,8182.0125988857062,null,662.18420164688905,1325.9834867124293,1989.7827717779689,null,0,0,0,null,17,null,1.1701568561962485,9.8344481054688764,{"$f":"IF(OR($B33<KZ$8,$B33>KZ$9),\"\",1*KZ33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":77.917092978726075},null,17,null,4.8666843340644377,41.958007641692483,{"$f":"IF(OR($B33<LF$8,$B33>LF$9),\"\",1*LF33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":324.05732081769094},null,17,null,7.8436493639630527,66.314134719398737,{"$f":"IF(OR($B33<LL$8,$B33>LL$9),\"\",1*LL33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":522.28413101049875},null," 80-85",{"$f":"LR$20/5","v":2.14},null,{"$f":"IF(OR($B33<LQ$8,$B33>LQ$9),\"\",1*LQ33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":142.49592103104268},null,17,null,{"$f":"LX$20/5","v":6.6460000000000008},null,{"$f":"IF(OR($B33<LW$8,$B33>LW$9),\"\",1*LW33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":442.53639774406997},null,17,null,{"$f":"MD$20/5","v":25.128},null,{"$f":"IF(OR($B33<MC$8,$B33>MC$9),\"\",1*MC33*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B33)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C33)","v":1673.1950951719814}]
[null,2037,0.520155690386779,3.5000000000000003E-2,0.75360747449712873,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B34<I$8,$B34>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C34)","v":""},null,{"$f":"IF(OR($B34<I$8,$B34>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C34)/1000)","v":""},null,{"$f":"IF(OR($B34<M$8,$B34>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C34)","v":""},null,{"$f":"IF(OR($B34<M$8,$B34>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<Q$8,$B34>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<Q$8,$B34>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<U$8,$B34>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<U$8,$B34>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<Y$8,$B34>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<Y$8,$B34>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C34)/1000)","v":""},null,{"$f":"IF(OR($B34<AC$8,$B34>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<AC$8,$B34>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<AG$8,$B34>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C34/100))","v":0},null,{"$f":"IF(OR($B34<AG$8,$B34>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":65.402303890414998},null,null,null,763.44374664766121,null,null,610.75499731812909,null,{"$f":"IF(OR($B34<AR$8,$B34>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C34/100))","v":""},null,{"$f":"IF(OR($B34<AR$8,$B34>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,179532.77684837754,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,29.203069831076878,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B34<CH$8,$B34>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C34)","v":289.13199771006981},null,{"$f":"IF(OR($B34<CH$8,$B34>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C34/1000)","v":17.920082475248371},null,1423.3902831481626,null,{"$f":"IF(OR($B34<CL$8,$B34>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C34)","v":133.02262155835686},null,51.595993279064075,null,888.9732948768293,null,1269.2185274426988,null,null,{"$f":"IF(OR($B34<CW$8,$B34>CW$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B34<CY$8,$B34>CY$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B34<DA$8,$B34>DA$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B34<DC$8,$B34>DC$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B34-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B34-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B34<DE$8,$B34>DE$9),\"\",1*DE34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":""},null,null,null,{"$f":"IF(OR($B34<DI$8,$B34>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,6729.5990739685058,null,"",null,"",null,"",null,"",null,"",null,null,0,null,21397.970548594891,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,927.35982498584508,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,27367.338466851172,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,16831.197829535395,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139.5406738257846,null,1985.4218468390582,null,1562.4812603324212,null,524.31693590987322,873.8615598497887,1223.4061837897043,null,29.123342332443784,122.19773889300086,215.27213545355789,null,1292.8469684563393,1635.3694905760333,1977.8920126957271,null,170876.34584896077,170876.34584896077,170876.34584896077,null,0,0,0,null,3423.6647541257794,5664.4954683120231,7905.3261824982665,null,639.79149917573818,1281.1434654226368,1922.4954316695353,null,0,0,0,null,18,null,1.2476337467602434,11.08208185222912,{"$f":"IF(OR($B34<KZ$8,$B34>KZ$9),\"\",1*KZ34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":85.053249212229986},null,18,null,5.1718467045040057,47.129854346196488,{"$f":"IF(OR($B34<LF$8,$B34>LF$9),\"\",1*LF34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":352.57331551657791},null,18,null,8.3564920089585826,74.67062672835732,{"$f":"IF(OR($B34<LL$8,$B34>LL$9),\"\",1*LL34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":569.67583573590707},null," 85-90",{"$f":"LR$20/5","v":2.14},null,{"$f":"IF(OR($B34<LQ$8,$B34>LQ$9),\"\",1*LQ34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":145.88732774086273},null,18,null,{"$f":"LX$20/5","v":6.6460000000000008},null,{"$f":"IF(OR($B34<LW$8,$B34>LW$9),\"\",1*LW34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":453.06877577839896},null,18,null,{"$f":"MD$20/5","v":25.128},null,{"$f":"IF(OR($B34<MC$8,$B34>MC$9),\"\",1*MC34*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B34)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C34)","v":1713.0171829310275}]
[null,2038,0.50256588443167061,3.5000000000000003E-2,0.74247041822377224,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B35<I$8,$B35>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C35)","v":""},null,{"$f":"IF(OR($B35<I$8,$B35>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C35)/1000)","v":""},null,{"$f":"IF(OR($B35<M$8,$B35>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C35)","v":""},null,{"$f":"IF(OR($B35<M$8,$B35>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<Q$8,$B35>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<Q$8,$B35>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<U$8,$B35>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<U$8,$B35>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<Y$8,$B35>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<Y$8,$B35>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C35)/1000)","v":""},null,{"$f":"IF(OR($B35<AC$8,$B35>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<AC$8,$B35>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<AG$8,$B35>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C35/100))","v":0},null,{"$f":"IF(OR($B35<AG$8,$B35>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":69.08295302710502},null,null,null,737.62680835522838,null,null,590.10144668418275,null,{"$f":"IF(OR($B35<AR$8,$B35>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C35/100))","v":""},null,{"$f":"IF(OR($B35<AR$8,$B35>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,173461.62014335996,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,28.215526406837569,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B35<CH$8,$B35>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C35)","v":279.35458715948778},null,{"$f":"IF(OR($B35<CH$8,$B35>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C35/1000)","v":16.741494653689994},null,1375.2563122204469,null,{"$f":"IF(OR($B35<CL$8,$B35>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C35)","v":135.75723972745709},null,50.833490915334067,null,875.83575849933925,null,1250.4616033918217,null,null,{"$f":"IF(OR($B35<CW$8,$B35>CW$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B35<CY$8,$B35>CY$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B35<DA$8,$B35>DA$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B35<DC$8,$B35>DC$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B35-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B35-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B35<DE$8,$B35>DE$9),\"\",1*DE35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":""},null,null,null,{"$f":"IF(OR($B35<DI$8,$B35>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,6502.0280907908282,null,"",null,"",null,"",null,"",null,"",null,null,0,null,20674.367679801828,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,895.99983090419823,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,26441.872914832053,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,16262.026888439997,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1122.7001712569308,null,1956.0806372798606,null,1539.3904042683955,null,{"$f":"IF(OR($B35<JR$8,$B35>JR$9),\"\",JR$12*$C35)","v":506.58641150712396},844.31068584520665,1182.0349601832893,null,{"$f":"IF(OR($B35<JV$8,$B35>JV$9),\"\",JV$12*$C35)","v":28.138495007192066},118.06544820579795,207.99240140440381,null,{"$f":"IF(OR($B35<JZ$8,$B35>JZ$9),\"\",JZ$12*$C35)","v":1249.1275057549174},1580.0671406531724,1911.0067755514274,null,{"$f":"IF(OR($B35<KD$8,$B35>KD$9),\"\",KD$12*$C35)","v":165097.91869464811},165097.91869464811,165097.91869464811,null,{"$f":"IF(OR($B35<KH$8,$B35>KH$9),\"\",KH$12*$C35)","v":0},0,0,null,{"$f":"IF(OR($B35<KL$8,$B35>KL$9),\"\",KL$12*$C35)","v":3307.8886513292559},5472.9424814608929,7637.9963115925293,null,{"$f":"IF(OR($B35<KP$8,$B35>KP$9),\"\",KP$12*$C35)","v":618.15603785095482},1237.8197733552049,1857.4835088594546,null,{"$f":"IF(OR($B35<KT$8,$B35>KT$9),\"\",KT$12*$C35)","v":0},0,0,null,19,null,1.3255086429077387,12.407590495136859,{"$f":"IF(OR($B35<KZ$8,$B35>KZ$9),\"\",1*KZ35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":92.219732140662259},null,19,null,5.4775960189907664,52.607450365187255,{"$f":"IF(OR($B35<LF$8,$B35>LF$9),\"\",1*LF35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":381.09328094456379},null,19,null,8.8715802185442527,83.542206946901572,{"$f":"IF(OR($B35<LL$8,$B35>LL$9),\"\",1*LL35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":617.22324920026551},null," 90-95",{"$f":"LR$20/5","v":2.14},null,{"$f":"IF(OR($B35<LQ$8,$B35>LQ$9),\"\",1*LQ35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":148.88641265144412},null,19,null,{"$f":"LX$20/5","v":6.6460000000000008},null,{"$f":"IF(OR($B35<LW$8,$B35>LW$9),\"\",1*LW35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":462.38275629976522},null,19,null,{"$f":"MD$20/5","v":25.128},null,{"$f":"IF(OR($B35<MC$8,$B35>MC$9),\"\",1*MC35*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B35)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C35)","v":1748.2326061240594}]
[null,2039,0.48557090283253201,3.5000000000000003E-2,0.73149794898893827,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B36<I$8,$B36>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C36)","v":""},null,{"$f":"IF(OR($B36<I$8,$B36>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C36)/1000)","v":""},null,{"$f":"IF(OR($B36<M$8,$B36>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C36)","v":""},null,{"$f":"IF(OR($B36<M$8,$B36>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<Q$8,$B36>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<Q$8,$B36>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<U$8,$B36>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<U$8,$B36>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<Y$8,$B36>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<Y$8,$B36>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C36)/1000)","v":""},null,{"$f":"IF(OR($B36<AC$8,$B36>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<AC$8,$B36>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<AG$8,$B36>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C36/100))","v":0},null,{"$f":"IF(OR($B36<AG$8,$B36>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":72.763602163795056},null,null,null,712.68290662340917,null,null,570.14632529872733,null,{"$f":"IF(OR($B36<AR$8,$B36>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C36/100))","v":""},null,{"$f":"IF(OR($B36<AR$8,$B36>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,167595.7682544541,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,27.261378170857554,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B36<CH$8,$B36>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C36)","v":269.90781368066456},null,{"$f":"IF(OR($B36<CH$8,$B36>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C36/1000)","v":15.596024308483381},null,1328.750060116374,null,{"$f":"IF(OR($B36<CL$8,$B36>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C36)","v":138.15478977570476},null,50.082257059442441,null,862.89237290575318,null,1231.9818752628785,null,null,{"$f":"IF(OR($B36<CW$8,$B36>CW$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B36<CY$8,$B36>CY$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B36<DA$8,$B36>DA$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B36<DC$8,$B36>DC$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B36-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B36-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B36<DE$8,$B36>DE$9),\"\",1*DE36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":""},null,null,null,{"$f":"IF(OR($B36<DI$8,$B36>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,6282.1527447254384,null,"",null,"",null,"",null,"",null,"",null,null,0,null,19975.234473238484,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,865.70031971420133,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,25547.703299354642,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,15712.103273855071,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106.1085431102767,null,1927.1730416550354,null,1516.6407923826557,null,489.45547005519228,815.75911675865382,1142.0627634621153,null,27.186951697770116,114.0728968171961,200.95884193662204,null,1206.8864789902584,1526.6349185054808,1846.3833580207029,null,159514.89728951509,159514.89728951509,159514.89728951509,null,0,0,0,null,3196.0276824437256,5287.8671318462739,7379.7065812488208,null,597.25221048401443,1195.9611336765265,1794.6700568690383,null,0,0,0,null,20,null,1.4037618817312953,13.811352376868154,{"$f":"IF(OR($B36<KZ$8,$B36>KZ$9),\"\",1*KZ36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":99.388854458270387},null,20,null,5.7839015429326963,58.391351908119951,{"$f":"IF(OR($B36<LF$8,$B36>LF$9),\"\",1*LF36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":409.51058447499622},null,20,null,9.3888014850920456,92.931008431993618,{"$f":"IF(OR($B36<LL$8,$B36>LL$9),\"\",1*LL36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":664.74395442946354},null," 95-100",{"$f":"LR$20/5","v":2.14},null,{"$f":"IF(OR($B36<LQ$8,$B36>LQ$9),\"\",1*LQ36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":151.51583135907634},null,20,null,{"$f":"LX$20/5","v":6.6460000000000008},null,{"$f":"IF(OR($B36<LW$8,$B36>LW$9),\"\",1*LW36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":470.54869869739321},null,20,null,{"$f":"MD$20/5","v":25.128},null,{"$f":"IF(OR($B36<MC$8,$B36>MC$9),\"\",1*MC36*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B36)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C36)","v":1779.1073880331169}]
[null,2040,0.46915063075606961,3.5000000000000003E-2,0.72068763447186046,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B37<I$8,$B37>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C37)","v":""},null,{"$f":"IF(OR($B37<I$8,$B37>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C37)/1000)","v":""},null,{"$f":"IF(OR($B37<M$8,$B37>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C37)","v":""},null,{"$f":"IF(OR($B37<M$8,$B37>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<Q$8,$B37>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<Q$8,$B37>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<U$8,$B37>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<U$8,$B37>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<Y$8,$B37>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<Y$8,$B37>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C37)/1000)","v":""},null,{"$f":"IF(OR($B37<AC$8,$B37>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<AC$8,$B37>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<AG$8,$B37>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C37/100))","v":0},null,{"$f":"IF(OR($B37<AG$8,$B37>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":76.444251300485064},null,null,null,688.58251847672386,null,null,550.86601478137914,null,{"$f":"IF(OR($B37<AR$8,$B37>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C37/100))","v":""},null,{"$f":"IF(OR($B37<AR$8,$B37>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,161928.27850671893,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,26.339495817253678,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B37<CH$8,$B37>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C37)","v":260.78049630982082},null,{"$f":"IF(OR($B37<CH$8,$B37>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C37/1000)","v":14.491752964824014},null,1283.8164832042262,null,{"$f":"IF(OR($B37<CL$8,$B37>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C37)","v":140.23494140656885},null,49.342125181716696,null,850.14026887266334,null,1213.7752465644126,null,null,{"$f":"IF(OR($B37<CW$8,$B37>CW$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B37<CY$8,$B37>CY$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B37<DA$8,$B37>DA$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B37<DC$8,$B37>DC$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B37-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B37-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B37<DE$8,$B37>DE$9),\"\",1*DE37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":""},null,null,null,{"$f":"IF(OR($B37<DI$8,$B37>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,6069.7127968361729,null,"",null,"",null,"",null,"",null,"",null,null,0,null,19299.743452404331,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,836.42542967555687,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,24683.771303724294,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,15180.776110004901,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089.7621114386966,null,1898.6926518768823,null,1494.2273816577892,null,472.90383580211818,788.17305967019695,1103.4422835382757,null,26.267586181420402,110.21535924366773,194.16313230591504,null,1166.073892744211,1475.0095830970829,1783.9452734499546,null,154120.67370967643,154120.67370967643,154120.67370967643,null,0,0,0,null,3087.9494516364502,5109.0503689335983,7130.1512862307454,null,577.05527582996558,1155.5180035521996,1733.9807312744333,null,0,0,0,null,21,null,1.4823757351630782,15.293728112031232,{"$f":"IF(OR($B37<KZ$8,$B37>KZ$9),\"\",1*KZ37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":106.53512707960405},null,21,null,6.0907356502105401,64.482087558330491,{"$f":"IF(OR($B37<LF$8,$B37>LF$9),\"\",1*LF37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":437.72795325206187},null,21,null,9.9080544444908156,102.83906287648443,{"$f":"IF(OR($B37<LL$8,$B37>LL$9),\"\",1*LL37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":712.07037076827328},null,null,{"$f":"LR$21/5","v":5.7840000000000007},null,{"$f":"IF(OR($B37<LQ$8,$B37>LQ$9),\"\",1*LQ37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":415.68352773977443},null,21,null,{"$f":"LX$21/5","v":19.383999999999997},null,{"$f":"IF(OR($B37<LW$8,$B37>LW$9),\"\",1*LW37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":1393.0860134349559},null,21,null,{"$f":"MD$21/5","v":43.483999999999995},null,{"$f":"IF(OR($B37<MC$8,$B37>MC$9),\"\",1*MC37*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B37)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C37)","v":3125.100712350682}]
[null,2041,0.45328563358074364,3.5000000000000003E-2,0.71003707829739948,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B38<I$8,$B38>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C38)","v":""},null,{"$f":"IF(OR($B38<I$8,$B38>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C38)/1000)","v":""},null,{"$f":"IF(OR($B38<M$8,$B38>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C38)","v":""},null,{"$f":"IF(OR($B38<M$8,$B38>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<Q$8,$B38>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<Q$8,$B38>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<U$8,$B38>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<U$8,$B38>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<Y$8,$B38>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<Y$8,$B38>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C38)/1000)","v":""},null,{"$f":"IF(OR($B38<AC$8,$B38>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<AC$8,$B38>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<AG$8,$B38>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C38/100))","v":0},null,{"$f":"IF(OR($B38<AG$8,$B38>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":80.124900437175086},null,null,null,665.29711930118253,null,null,532.23769544094603,null,{"$f":"IF(OR($B38<AR$8,$B38>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C38/100))","v":""},null,{"$f":"IF(OR($B38<AR$8,$B38>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,156452.44300166084,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,25.448788229230612,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B38<CH$8,$B38>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C38)","v":251.96183218340181},null,{"$f":"IF(OR($B38<CH$8,$B38>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C38/1000)","v":13.964341937269383},null,1240.4023992311365,null,{"$f":"IF(OR($B38<CL$8,$B38>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C38)","v":142.01641945986398},null,48.612931213513988,null,837.57661957897858,null,1195.8376813442489,null,null,{"$f":"IF(OR($B38<CW$8,$B38>CW$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B38<CY$8,$B38>CY$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B38<DA$8,$B38>DA$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B38<DC$8,$B38>DC$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B38-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B38-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B38<DE$8,$B38>DE$9),\"\",1*DE38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":""},null,null,null,{"$f":"IF(OR($B38<DI$8,$B38>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,5864.4568085373658,null,"",null,"",null,"",null,"",null,"",null,null,0,null,18647.095123095976,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,808.14051176382316,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,23849.054399733621,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,14667.416531405703,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073.6572526489622,null,1870.6331545585049,null,1472.1452036037331,null,456.91191864938958,761.51986441564929,1066.1278101819091,null,25.379310320212952,106.48826980064517,187.59722928107735,null,1126.6414422649384,1425.1300319778579,1723.6186216907777,null,148908.8634876101,148908.8634876101,148908.8634876101,null,0,0,0,null,2983.5260402284548,4936.2805496942983,6889.0350591601409,null,557.54132930431467,1116.4425155093718,1675.3437017144286,null,0,0,0,null,22,null,1.5613341339635589,16.855062245994791,{"$f":"IF(OR($B38<KZ$8,$B38>KZ$9),\"\",1*KZ38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":113.63515450014494},null,22,null,6.3980733718358067,70.880160930166298,{"$f":"IF(OR($B38<LF$8,$B38>LF$9),\"\",1*LF38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":465.65692781350168},null,22,null,10.429247279797281,113.26831015628171,{"$f":"IF(OR($B38<LL$8,$B38>LL$9),\"\",1*LL38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":759.049008267977},null,null,{"$f":"LR$21/5","v":5.7840000000000007},null,{"$f":"IF(OR($B38<LQ$8,$B38>LQ$9),\"\",1*LQ38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":420.96417373539515},null,22,null,{"$f":"LX$21/5","v":19.383999999999997},null,{"$f":"IF(OR($B38<LW$8,$B38>LW$9),\"\",1*LW38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":1410.78311612844},null,22,null,{"$f":"MD$21/5","v":43.483999999999995},null,{"$f":"IF(OR($B38<MC$8,$B38>MC$9),\"\",1*MC38*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B38)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C38)","v":3164.8005066925862}]
[null,2042,0.43795713389443836,3.5000000000000003E-2,0.69954391950482719,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B39<I$8,$B39>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C39)","v":""},null,{"$f":"IF(OR($B39<I$8,$B39>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C39)/1000)","v":""},null,{"$f":"IF(OR($B39<M$8,$B39>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C39)","v":""},null,{"$f":"IF(OR($B39<M$8,$B39>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<Q$8,$B39>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<Q$8,$B39>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<U$8,$B39>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<U$8,$B39>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<Y$8,$B39>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<Y$8,$B39>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C39)/1000)","v":""},null,{"$f":"IF(OR($B39<AC$8,$B39>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<AC$8,$B39>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<AG$8,$B39>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C39/100))","v":0},null,{"$f":"IF(OR($B39<AG$8,$B39>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":83.805549573865108},null,null,null,642.79914908326816,null,null,514.23931926661464,null,{"$f":"IF(OR($B39<AR$8,$B39>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C39/100))","v":""},null,{"$f":"IF(OR($B39<AR$8,$B39>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,151161.78067793319,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,24.588201187662428,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B39<CH$8,$B39>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C39)","v":243.44138375207908},null,{"$f":"IF(OR($B39<CH$8,$B39>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C39/1000)","v":13.392871517302009},null,1198.4564243779098,null,{"$f":"IF(OR($B39<CL$8,$B39>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C39)","v":143.51704532227083},null,47.894513510851226,null,825.1986399792894,null,1178.1652032948266,null,null,{"$f":"IF(OR($B39<CW$8,$B39>CW$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B39<CY$8,$B39>CY$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B39<DA$8,$B39>DA$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B39<DC$8,$B39>DC$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B39-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B39-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B39<DE$8,$B39>DE$9),\"\",1*DE39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":""},null,null,null,{"$f":"IF(OR($B39<DI$8,$B39>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,5666.141843997455,null,"",null,"",null,"",null,"",null,"",null,null,0,null,18016.517027145874,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,780.81208866069881,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,23042.564637423791,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,14171.416938556236,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1057.790396698485,null,1842.9883296142907,null,1450.3893631563876,null,441.46079096559384,735.76798494265643,1030.0751789197191,null,24.521072773152614,102.88721719869099,181.25336162422934,null,1088.5424562946266,1376.9372289641142,1665.3320016336017,null,143873.29805566193,143873.29805566193,143873.29805566193,null,0,0,0,null,2882.6338552931934,4769.3531881104336,6656.0725209276734,null,538.68727469015914,1078.6884207820019,1618.6895668738441,null,0,0,0,null,23,null,1.6406224421695157,18.495684688164307,{"$f":"IF(OR($B39<KZ$8,$B39>KZ$9),\"\",1*KZ39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":120.66753085221855},null,23,null,6.7058920281919825,77.58605295835828,{"$f":"IF(OR($B39<LF$8,$B39>LF$9),\"\",1*LF39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":493.21733776447661},null,23,null,10.95229641761766,124.22060657389937,{"$f":"IF(OR($B39<LL$8,$B39>LL$9),\"\",1*LL39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":805.53973413157178},null,null,{"$f":"LR$21/5","v":5.7840000000000007},null,{"$f":"IF(OR($B39<LQ$8,$B39>LQ$9),\"\",1*LQ39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":425.41231944035428},null,23,null,{"$f":"LX$21/5","v":19.383999999999997},null,{"$f":"IF(OR($B39<LW$8,$B39>LW$9),\"\",1*LW39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":1425.6902489681579},null,23,null,{"$f":"MD$21/5","v":43.483999999999995},null,{"$f":"IF(OR($B39<MC$8,$B39>MC$9),\"\",1*MC39*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B39)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C39)","v":3198.2415799696337}]
[null,2043,0.42314698926998878,3.5000000000000003E-2,0.6892058320244604,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B40<I$8,$B40>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C40)","v":""},null,{"$f":"IF(OR($B40<I$8,$B40>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C40)/1000)","v":""},null,{"$f":"IF(OR($B40<M$8,$B40>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C40)","v":""},null,{"$f":"IF(OR($B40<M$8,$B40>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<Q$8,$B40>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<Q$8,$B40>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<U$8,$B40>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<U$8,$B40>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<Y$8,$B40>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<Y$8,$B40>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C40)/1000)","v":""},null,{"$f":"IF(OR($B40<AC$8,$B40>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<AC$8,$B40>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<AG$8,$B40>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C40/100))","v":0},null,{"$f":"IF(OR($B40<AG$8,$B40>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":87.486198710555129},null,null,null,621.06197979059732,null,null,496.84958383247795,null,{"$f":"IF(OR($B40<AR$8,$B40>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C40/100))","v":""},null,{"$f":"IF(OR($B40<AR$8,$B40>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,146050.02964051516,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,23.756716123345345,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B40<CH$8,$B40>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C40)","v":235.20906642712956},null,{"$f":"IF(OR($B40<CH$8,$B40>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C40/1000)","v":12.783060454372226},null,1157.9289124424251,null,{"$f":"IF(OR($B40<CL$8,$B40>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C40)","v":144.75377661764492},null,47.186712818572644,null,813.00358618649216,null,1160.7538948717506,null,null,{"$f":"IF(OR($B40<CW$8,$B40>CW$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B40<CY$8,$B40>CY$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B40<DA$8,$B40>DA$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B40<DC$8,$B40>DC$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B40-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B40-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B40<DE$8,$B40>DE$9),\"\",1*DE40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":""},null,null,null,{"$f":"IF(OR($B40<DI$8,$B40>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,5474.5331826062375,null,"",null,"",null,"",null,"",null,"",null,null,0,null,17407.262828160267,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,754.40781513111006,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,22263.347475771778,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,13692.190278798296,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042.1580263039264,null,1815.7520488810749,null,1428.9550375925003,null,426.53216518414871,710.8869419735812,995.24171876301364,null,23.691857751838278,99.407939322406762,175.12402089297521,null,1051.7318418305572,1330.3741342648448,1609.0164266991324,null,139008.01744508403,139008.01744508403,139008.01744508403,null,0,0,0,null,2785.1534833750661,4608.0707131501777,6430.9879429252887,null,520.47079680208617,1042.2110345719825,1563.9512723418786,null,0,0,0,null,24,null,1.7202272709290725,20.215911959093379,{"$f":"IF(OR($B40<KZ$8,$B40>KZ$9),\"\",1*KZ40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":127.61273747067054},null,24,null,7.0141709263321701,84.60022388469045,{"$f":"IF(OR($B40<LF$8,$B40>LF$9),\"\",1*LF40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":520.33679974914401},null,24,null,11.477125452834855,135.69773202673423,{"$f":"IF(OR($B40<LL$8,$B40>LL$9),\"\",1*LL40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":851.41505548830116},null,null,{"$f":"LR$21/5","v":5.7840000000000007},null,{"$f":"IF(OR($B40<LQ$8,$B40>LQ$9),\"\",1*LQ40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":429.07823053619757},null,24,null,{"$f":"LX$21/5","v":19.383999999999997},null,{"$f":"IF(OR($B40<LW$8,$B40>LW$9),\"\",1*LW40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":1437.9758680348637},null,24,null,{"$f":"MD$21/5","v":43.483999999999995},null,{"$f":"IF(OR($B40<MC$8,$B40>MC$9),\"\",1*MC40*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B40)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C40)","v":3225.801828602353}]
[null,2044,0.40883767079225974,3.5000000000000003E-2,0.67902052416202996,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B41<I$8,$B41>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C41)","v":""},null,{"$f":"IF(OR($B41<I$8,$B41>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C41)/1000)","v":""},null,{"$f":"IF(OR($B41<M$8,$B41>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C41)","v":""},null,{"$f":"IF(OR($B41<M$8,$B41>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<Q$8,$B41>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<Q$8,$B41>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<U$8,$B41>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<U$8,$B41>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<Y$8,$B41>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<Y$8,$B41>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C41)/1000)","v":""},null,{"$f":"IF(OR($B41<AC$8,$B41>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<AC$8,$B41>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<AG$8,$B41>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C41/100))","v":0},null,{"$f":"IF(OR($B41<AG$8,$B41>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":91.166847847245165},null,null,null,600.05988385564967,null,null,480.04790708451981,null,{"$f":"IF(OR($B41<AR$8,$B41>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C41/100))","v":""},null,{"$f":"IF(OR($B41<AR$8,$B41>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,141111.13974929004,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,22.953348911444781,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B41<CH$8,$B41>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C41)","v":227.25513664456966},null,{"$f":"IF(OR($B41<CH$8,$B41>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C41/1000)","v":12.140218882780543},null,1118.7718960796378,null,{"$f":"IF(OR($B41<CL$8,$B41>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C41)","v":145.74274524610064},null,46.489372235046943,null,800.98875486353904,null,1143.5998964253699,null,null,{"$f":"IF(OR($B41<CW$8,$B41>CW$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B41<CY$8,$B41>CY$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B41<DA$8,$B41>DA$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B41<DC$8,$B41>DC$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B41-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B41-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B41<DE$8,$B41>DE$9),\"\",1*DE41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":""},null,null,null,{"$f":"IF(OR($B41<DI$8,$B41>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,5289.4040411654478,null,"",null,"",null,"",null,"",null,"",null,null,0,null,16818.611428174172,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,728.89643974020305,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,21510.480652919596,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,13229.169351495941,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1026.7566761615037,null,1788.9182747596797,null,1407.8374754605916,null,412.10837215859783,686.84728693099635,961.58620170339486,null,22.890683818201236,96.046318185900262,169.20195255359928,null,1016.1660307541616,1285.3856369708647,1554.6052431875676,null,134307.26323196525,134307.26323196525,134307.26323196525,null,0,0,0,null,2690.9695491546536,4452.2422349277085,6213.5149207007626,null,502.8703350744795,1006.9671831613359,1511.0640312481921,null,0,0,0,null,25,null,1.8001363234520014,22.01604828254538,{"$f":"IF(OR($B41<KZ$8,$B41>KZ$9),\"\",1*KZ41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":134.45304257190409},null,25,null,7.3228911085325876,91.923114993223038,{"$f":"IF(OR($B41<LF$8,$B41>LF$9),\"\",1*LF41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":546.95023767804253},null,25,null,12.003664253609998,147.70139628034423,{"$f":"IF(OR($B41<LL$8,$B41>LL$9),\"\",1*LL41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":896.55942157455263},null,null,{"$f":"LR$21/5","v":5.7840000000000007},null,{"$f":"IF(OR($B41<LQ$8,$B41>LQ$9),\"\",1*LQ41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":432.00972509937196},null,25,null,{"$f":"LX$21/5","v":19.383999999999997},null,{"$f":"IF(OR($B41<LW$8,$B41>LW$9),\"\",1*LW41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":1447.8002267161521},null,25,null,{"$f":"MD$21/5","v":43.483999999999995},null,{"$f":"IF(OR($B41<MC$8,$B41>MC$9),\"\",1*MC41*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B41)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C41)","v":3247.8407479635348}]
[null,2045,0.39501224231136212,3.5000000000000003E-2,0.66898573809066997,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B42<I$8,$B42>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C42)","v":""},null,{"$f":"IF(OR($B42<I$8,$B42>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C42)/1000)","v":""},null,{"$f":"IF(OR($B42<M$8,$B42>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C42)","v":""},null,{"$f":"IF(OR($B42<M$8,$B42>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<Q$8,$B42>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<Q$8,$B42>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<U$8,$B42>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<U$8,$B42>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<Y$8,$B42>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<Y$8,$B42>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C42)/1000)","v":""},null,{"$f":"IF(OR($B42<AC$8,$B42>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<AC$8,$B42>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<AG$8,$B42>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C42/100))","v":0},null,{"$f":"IF(OR($B42<AG$8,$B42>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":94.847496983935173},null,null,null,579.76800372526543,null,null,463.81440298021244,null,{"$f":"IF(OR($B42<AR$8,$B42>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C42/100))","v":""},null,{"$f":"IF(OR($B42<AR$8,$B42>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,136339.26545825126,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,22.177148706709936,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B42<CH$8,$B42>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C42)","v":219.57018033291757},null,{"$f":"IF(OR($B42<CH$8,$B42>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C42/1000)","v":11.469271860161898},null,1080.9390300286357,null,{"$f":"IF(OR($B42<CL$8,$B42>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C42)","v":146.49929383816038},null,45.80233717738615,null,789.15148262417654,null,1126.6994053451922,null,null,{"$f":"IF(OR($B42<CW$8,$B42>CW$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B42<CY$8,$B42>CY$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B42<DA$8,$B42>DA$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B42<DC$8,$B42>DC$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B42-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B42-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B42<DE$8,$B42>DE$9),\"\",1*DE42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":""},null,null,null,{"$f":"IF(OR($B42<DI$8,$B42>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,5110.5353054738625,null,"",null,"",null,"",null,"",null,"",null,null,0,null,16249.866114177945,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,704.24776786493055,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,20783.073094608309,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,12781.806136711055,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1011.5829321788215,null,1762.481058876532,null,1387.0319955276764,null,398.17234024985299,663.6205670830883,929.06879391632367,null,22.116602722899746,92.798375058840847,163.48014739478191,null,981.80292826489051,1241.9184898269225,1502.0340513889544,null,129765.47172170557,129765.47172170557,129765.47172170557,null,0,0,0,null,2599.9705788933857,4301.6833187707334,6003.3960586480807,null,485.86505804297542,972.91515281288503,1459.9652475827943,null,0,0,0,null,26,null,1.8803382648103195,23.8963865473557,{"$f":"IF(OR($B42<KZ$8,$B42>KZ$9),\"\",1*KZ42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":141.17240348953109},null,26,null,7.632035141676198,99.555150134899236,{"$f":"IF(OR($B42<LF$8,$B42>LF$9),\"\",1*LF42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":572.99942496021026},null,26,null,12.531848210271676,160.2332444906159,{"$f":"IF(OR($B42<LL$8,$B42>LL$9),\"\",1*LL42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":940.86854749429642},null,null,{"$f":"LR$22/5","v":16.907999999999998},null,{"$f":"IF(OR($B42<LQ$8,$B42>LQ$9),\"\",1*LQ42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":1269.4221262586366},null,26,null,{"$f":"LX$22/5","v":35.089999999999996},null,{"$f":"IF(OR($B42<LW$8,$B42>LW$9),\"\",1*LW42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":2634.4938733389849},null,26,null,{"$f":"MD$22/5","v":24.137999999999998},null,{"$f":"IF(OR($B42<MC$8,$B42>MC$9),\"\",1*MC42*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B42)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C42)","v":1812.2374783316166}]
[null,2046,0.38165434039745133,3.5000000000000003E-2,0.65909924935041386,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B43<I$8,$B43>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C43)","v":""},null,{"$f":"IF(OR($B43<I$8,$B43>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C43)/1000)","v":""},null,{"$f":"IF(OR($B43<M$8,$B43>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C43)","v":""},null,{"$f":"IF(OR($B43<M$8,$B43>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<Q$8,$B43>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<Q$8,$B43>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<U$8,$B43>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<U$8,$B43>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<Y$8,$B43>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<Y$8,$B43>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C43)/1000)","v":""},null,{"$f":"IF(OR($B43<AC$8,$B43>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<AC$8,$B43>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<AG$8,$B43>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C43/100))","v":0},null,{"$f":"IF(OR($B43<AG$8,$B43>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":98.528146120625195},null,null,null,560.16232243987008,null,null,448.1298579518961,null,{"$f":"IF(OR($B43<AR$8,$B43>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C43/100))","v":""},null,{"$f":"IF(OR($B43<AR$8,$B43>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,131728.75889686111,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,21.427196818077231,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B43<CH$8,$B43>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C43)","v":212.14510177093484},null,{"$f":"IF(OR($B43<CH$8,$B43>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C43/1000)","v":10.774781698675538},null,1044.3855362595516,null,{"$f":"IF(OR($B43<CL$8,$B43>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C43)","v":147.03801068766262},null,45.12545534717848,null,777.48914544253853,null,1110.0486752169384,null,null,{"$f":"IF(OR($B43<CW$8,$B43>CW$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B43<CY$8,$B43>CY$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B43<DA$8,$B43>DA$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B43<DC$8,$B43>DC$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B43-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B43-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B43<DE$8,$B43>DE$9),\"\",1*DE43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":""},null,null,null,{"$f":"IF(OR($B43<DI$8,$B43>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,4937.7152709892398,null,"",null,"",null,"",null,"",null,"",null,null,0,null,15700.353733505261,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,680.43262595645467,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,20080.263859524937,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,12349.571146580731,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996.63343071805082,null,1736.4345407650565,null,1366.5339857415534,null,384.70757512063096,641.17929186771823,897.65100861480551,null,21.368698282994927,89.660265757334159,157.95183323167336,null,948.60186305786533,1199.921246209587,1451.2406293613087,null,125377.26736396673,125377.26736396673,125377.26736396673,null,0,0,0,null,2512.0488684960246,4156.2157669282451,5800.3826653604647,null,469.43483868886511,940.01464039892278,1410.59444210898,null,0,0,0,null,27,null,1.9608226117822021,25.857209159137902,{"$f":"IF(OR($B43<KZ$8,$B43>KZ$9),\"\",1*KZ43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":147.75637178662231},null,27,null,7.9415869394850631,107.4967370743843,{"$f":"IF(OR($B43<LF$8,$B43>LF$9),\"\",1*LF43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":598.43254833735887},null,27,null,13.06161760019387,173.29486209080977,{"$f":"IF(OR($B43<LL$8,$B43>LL$9),\"\",1*LL43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":984.24876104157352},null,null,{"$f":"LR$22/5","v":16.907999999999998},null,{"$f":"IF(OR($B43<LQ$8,$B43>LQ$9),\"\",1*LQ43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":1274.0901288860207},null,27,null,{"$f":"LX$22/5","v":35.089999999999996},null,{"$f":"IF(OR($B43<LW$8,$B43>LW$9),\"\",1*LW43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":2644.1816076774585},null,27,null,{"$f":"MD$22/5","v":24.137999999999998},null,{"$f":"IF(OR($B43<MC$8,$B43>MC$9),\"\",1*MC43*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B43)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C43)","v":1818.9015573131517}]
[null,2047,0.36874815497338298,3.5000000000000003E-2,0.64935886635508766,1.4999999999999999E-2,null,null,{"$f":"IF(OR($B44<I$8,$B44>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C44)","v":""},null,{"$f":"IF(OR($B44<I$8,$B44>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C44)/1000)","v":""},null,{"$f":"IF(OR($B44<M$8,$B44>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C44)","v":""},null,{"$f":"IF(OR($B44<M$8,$B44>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<Q$8,$B44>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<Q$8,$B44>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<U$8,$B44>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<U$8,$B44>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<Y$8,$B44>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<Y$8,$B44>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C44)/1000)","v":""},null,{"$f":"IF(OR($B44<AC$8,$B44>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<AC$8,$B44>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<AG$8,$B44>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C44/100))","v":0},null,{"$f":"IF(OR($B44<AG$8,$B44>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":102.20879525731522},null,null,null,541.21963520760403,null,null,432.97570816608322,null,{"$f":"IF(OR($B44<AR$8,$B44>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C44/100))","v":""},null,{"$f":"IF(OR($B44<AR$8,$B44>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,127274.16318537308,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,20.702605621330662,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B44<CH$8,$B44>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C44)","v":204.97111282215931},null,{"$f":"IF(OR($B44<CH$8,$B44>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C44/1000)","v":10.060969146428674},null,1009.0681509754122,null,{"$f":"IF(OR($B44<CL$8,$B44>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C44)","v":147.37276322462714},null,44.458576696727576,null,765.9991580714667,null,1093.6440149920577,null,null,{"$f":"IF(OR($B44<CW$8,$B44>CW$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B44<CY$8,$B44>CY$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B44<DA$8,$B44>DA$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B44<DC$8,$B44>DC$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B44-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B44-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B44<DE$8,$B44>DE$9),\"\",1*DE44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":""},null,null,null,{"$f":"IF(OR($B44<DI$8,$B44>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,4770.7393922601359,null,"",null,"",null,"",null,"",null,"",null,null,0,null,15169.423897106535,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,657.4228270110674,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,19401.221120313949,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,11931.952798628727,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,981.90485785029659,null,1710.7729465665582,null,1346.3389022084273,null,371.69814021317006,619.4969003552834,867.29566049739674,null,20.646085297579642,86.628276094042675,152.61046689050568,null,916.52353918634344,1159.3441992363162,1402.1648592862887,null,121137.45639030605,121137.45639030605,121137.45639030605,null,0,0,0,null,2427.1003560348067,4015.6674076601407,5604.2344592854743,null,453.56023061726108,908.22670569944239,1362.8931807816234,null,0,0,0,null,28,null,2.0415796390106031,27.898788798148505,{"$f":"IF(OR($B44<KZ$8,$B44>KZ$9),\"\",1*KZ44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":154.19200146935057},null,28,null,8.2515316114326112,115.74826868581691,{"$f":"IF(OR($B44<LF$8,$B44>LF$9),\"\",1*LF44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":623.20379280967245},null,28,null,13.592917047034405,186.88777913784418,{"$f":"IF(OR($B44<LL$8,$B44>LL$9),\"\",1*LL44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":1026.6163735375126},null,null,{"$f":"LR$22/5","v":16.907999999999998},null,{"$f":"IF(OR($B44<LQ$8,$B44>LQ$9),\"\",1*LQ44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":1276.9907727465531},null,28,null,{"$f":"LX$22/5","v":35.089999999999996},null,{"$f":"IF(OR($B44<LW$8,$B44>LW$9),\"\",1*LW44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":2650.2014558597439},null,28,null,{"$f":"MD$22/5","v":24.137999999999998},null,{"$f":"IF(OR($B44<MC$8,$B44>MC$9),\"\",1*MC44*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B44)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C44)","v":1823.0425403688373}]
[null,2048,0.35800791744988636,{"$f":"$D$6-0.005","v":3.0000000000000002E-2},0.64108882056973815,{"$f":"$F$6-0.0021","v":1.29E-2},null,null,{"$f":"IF(OR($B45<I$8,$B45>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C45)","v":""},null,{"$f":"IF(OR($B45<I$8,$B45>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C45)/1000)","v":""},null,{"$f":"IF(OR($B45<M$8,$B45>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C45)","v":""},null,{"$f":"IF(OR($B45<M$8,$B45>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<Q$8,$B45>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<Q$8,$B45>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<U$8,$B45>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<U$8,$B45>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<Y$8,$B45>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<Y$8,$B45>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C45)/1000)","v":""},null,{"$f":"IF(OR($B45<AC$8,$B45>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<AC$8,$B45>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<AG$8,$B45>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C45/100))","v":0},null,{"$f":"IF(OR($B45<AG$8,$B45>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":105.88944439400524},null,null,null,525.45595651223687,null,null,420.36476520978954,null,{"$f":"IF(OR($B45<AR$8,$B45>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C45/100))","v":""},null,{"$f":"IF(OR($B45<AR$8,$B45>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,123567.14872366318,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,20.099617108088019,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B45<CH$8,$B45>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C45)","v":199.00108040986339},null,{"$f":"IF(OR($B45<CH$8,$B45>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C45/1000)","v":9.3770331511161356},null,979.67781648098264,null,{"$f":"IF(OR($B45<CL$8,$B45>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C45)","v":148.23283071836741},null,43.892365185830371,null,756.24361543238899,null,1079.7156826854159,null,null,{"$f":"IF(OR($B45<CW$8,$B45>CW$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B45<CY$8,$B45>CY$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B45<DA$8,$B45>DA$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B45<DC$8,$B45>DC$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B45-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B45-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B45<DE$8,$B45>DE$9),\"\",1*DE45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":""},null,null,null,{"$f":"IF(OR($B45<DI$8,$B45>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,4631.7858177282869,null,"",null,"",null,"",null,"",null,"",null,null,0,null,14727.596016608286,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,638.27458933113326,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,18836.137010013543,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,11584.420192843423,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969.39960297195853,null,1688.9850395562826,null,1329.1923212641202,null,360.87198078948546,601.45330131580909,842.03462184213276,null,20.044743007358875,84.105122421400651,148.1655018354424,null,889.82867882169251,1125.5768924624426,1361.3251061031929,null,117609.18096146217,117609.18096146217,117609.18096146217,null,0,0,0,null,2356.4081126551519,3898.7062210292625,5441.0043294033721,null,440.34973846336021,881.77350067907025,1323.1972628947799,null,0,0,0,null,29,null,2.1226002985516068,30.021389096700112,{"$f":"IF(OR($B45<KZ$8,$B45>KZ$9),\"\",1*KZ45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":161.24673016346506},null,29,null,8.5618553334966521,124.31012401931356,{"$f":"IF(OR($B45<LF$8,$B45>LF$9),\"\",1*LF45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":650.41504874988254},null,29,null,14.125695057369768,201.01347419521394,{"$f":"IF(OR($B45<LL$8,$B45>LL$9),\"\",1*LL45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":1073.0810416079457},null,null,{"$f":"LR$22/5","v":16.907999999999998},null,{"$f":"IF(OR($B45<LQ$8,$B45>LQ$9),\"\",1*LQ45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":1284.4432913084227},null,29,null,{"$f":"LX$22/5","v":35.089999999999996},null,{"$f":"IF(OR($B45<LW$8,$B45>LW$9),\"\",1*LW45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":2665.6680324114359},null,29,null,{"$f":"MD$22/5","v":24.137999999999998},null,{"$f":"IF(OR($B45<MC$8,$B45>MC$9),\"\",1*MC45*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B45)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C45)","v":1833.681817222777}]
[null,2049,0.34758050237853044,3.0000000000000002E-2,0.63292409968381702,1.29E-2,null,null,{"$f":"IF(OR($B46<I$8,$B46>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C46)","v":""},null,{"$f":"IF(OR($B46<I$8,$B46>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C46)/1000)","v":""},null,{"$f":"IF(OR($B46<M$8,$B46>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C46)","v":""},null,{"$f":"IF(OR($B46<M$8,$B46>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<Q$8,$B46>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<Q$8,$B46>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<U$8,$B46>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<U$8,$B46>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<Y$8,$B46>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<Y$8,$B46>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C46)/1000)","v":""},null,{"$f":"IF(OR($B46<AC$8,$B46>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<AC$8,$B46>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<AG$8,$B46>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C46/100))","v":0},null,{"$f":"IF(OR($B46<AG$8,$B46>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":109.57009353069527},null,null,null,510.15141408955031,null,null,408.12113127164031,null,{"$f":"IF(OR($B46<AR$8,$B46>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C46/100))","v":""},null,{"$f":"IF(OR($B46<AR$8,$B46>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,119968.10555695454,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,19.514191367075746,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B46<CH$8,$B46>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C46)","v":193.20493243676057},null,{"$f":"IF(OR($B46<CH$8,$B46>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C46/1000)","v":8.6742785350480212},null,951.14351114658507,null,{"$f":"IF(OR($B46<CL$8,$B46>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C46)","v":148.91777552569491},null,43.333364780166235,null,746.61231654890821,null,1065.9647375707534,null,null,{"$f":"IF(OR($B46<CW$8,$B46>CW$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B46<CY$8,$B46>CY$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B46<DA$8,$B46>DA$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B46<DC$8,$B46>DC$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B46-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B46-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B46<DE$8,$B46>DE$9),\"\",1*DE46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":""},null,null,null,{"$f":"IF(OR($B46<DI$8,$B46>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,4496.8794346876566,null,"",null,"",null,"",null,"",null,"",null,null,0,null,14298.636909328432,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,619.68406731177993,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,18287.511660207321,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,11247.009895964487,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,957.05361138509102,null,1667.4746169970213,null,1312.2641141910558,null,350.36114639755868,583.93524399593116,817.50934159430358,null,19.460915541125118,81.655458661554022,143.85000178198291,null,863.91133866183736,1092.7930994780997,1321.6748602943619,null,114183.67083637103,114183.67083637103,114183.67083637103,null,0,0,0,null,2287.7748666554876,3785.1516709021967,5282.5284751489053,null,427.52401792559243,856.09077735832068,1284.6575367910484,null,0,0,0,null,30,null,2.2038761504973152,32.225265247197427,{"$f":"IF(OR($B46<KZ$8,$B46>KZ$9),\"\",1*KZ46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":168.19458857201622},null,30,null,8.8725452369428268,133.18266925625639,{"$f":"IF(OR($B46<LF$8,$B46>LF$9),\"\",1*LF46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":677.13155994607632},null,30,null,14.659903621317511,215.67337781653146,{"$f":"IF(OR($B46<LL$8,$B46>LL$9),\"\",1*LL46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":1118.8089936616939},null,null,{"$f":"LR$22/5","v":16.907999999999998},null,{"$f":"IF(OR($B46<LQ$8,$B46>LQ$9),\"\",1*LQ46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":1290.3783649248733},null,30,null,{"$f":"LX$22/5","v":35.089999999999996},null,{"$f":"IF(OR($B46<LW$8,$B46>LW$9),\"\",1*LW46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":2677.9853811931516},null,30,null,{"$f":"MD$22/5","v":24.137999999999998},null,{"$f":"IF(OR($B46<MC$8,$B46>MC$9),\"\",1*MC46*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B46)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C46)","v":1842.1547771798314}]
[null,2050,0.33745679842575771,3.0000000000000002E-2,0.62486336231001782,1.29E-2,null,null,{"$f":"IF(OR($B47<I$8,$B47>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C47)","v":""},null,{"$f":"IF(OR($B47<I$8,$B47>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C47)/1000)","v":""},null,{"$f":"IF(OR($B47<M$8,$B47>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C47)","v":""},null,{"$f":"IF(OR($B47<M$8,$B47>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<Q$8,$B47>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<Q$8,$B47>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<U$8,$B47>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<U$8,$B47>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<Y$8,$B47>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<Y$8,$B47>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C47)/1000)","v":""},null,{"$f":"IF(OR($B47<AC$8,$B47>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<AC$8,$B47>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<AG$8,$B47>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C47/100))","v":0},null,{"$f":"IF(OR($B47<AG$8,$B47>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":113.25074266738528},null,null,null,{"$f":"IF(OR($B47<AM$8,$B47>AM$9),\"\",AM$12*$C47)","v":495.29263503839837},null,null,{"$f":"IF(OR($B47<AP$8,$B47>AP$9),\"\",AP$12*$C47)","v":396.23410803071874},null,{"$f":"IF(OR($B47<AR$8,$B47>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C47/100))","v":""},null,{"$f":"IF(OR($B47<AR$8,$B47>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,{"$f":"IF(OR($B47<AX$8,$B47>AX$9),\"\",AX$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<BA$8,$B47>BA$9),\"\",BA$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<BD$8,$B47>BD$9),\"\",BD$12*$C47)","v":116473.88889024712},null,{"$f":"IF(OR($B47<BF$8,$B47>BF$9),\"\",BF$12*$C47)","v":0},null,{"$f":"IF(OR($B47<BH$8,$B47>BH$9),\"\",BH$12*$C47)","v":""},null,"",null,{"$f":"IF(OR($B47<BL$8,$B47>BL$9),\"\",BL$12*$C47)","v":""},null,{"$f":"IF(OR($B47<BN$8,$B47>BN$9),\"\",BN$12*$C47)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR($B47<BP$8,$B47>BP$9),\"\",BP$12*$C47)","v":18.94581686123859},null,{"$f":"IF(OR($B47<BR$8,$B47>BR$9),\"\",BR$12*$C47)","v":""},null,{"$f":"IF(OR($B47<BT$8,$B47>BT$9),\"\",BT$12*$C47)","v":""},null,{"$f":"IF(OR($B47<BV$8,$B47>BV$9),\"\",BV$12*$C47)","v":""},null,{"$f":"IF(OR($B47<BX$8,$B47>BX$9),\"\",BX$12*$C47)","v":""},null,{"$f":"IF(OR($B47<BZ$8,$B47>BZ$9),\"\",BZ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<CB$8,$B47>CB$9),\"\",CB$12*$C47)","v":""},null,{"$f":"IF(OR($B47<CD$8,$B47>CD$9),\"\",CD$12*$C47)","v":""},null,{"$f":"IF(OR($B47<CF$8,$B47>CF$9),\"\",CF$12*$C47)","v":""},null,{"$f":"IF(OR($B47<CH$8,$B47>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C47)","v":187.57760430753453},null,{"$f":"IF(OR($B47<CH$8,$B47>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C47/1000)","v":7.9558416722357395},null,{"$f":"IF(OR($B47<CL$8,$B47>CL$9),\"\",CL$12*$C47)","v":923.44030208406321},null,{"$f":"IF(OR($B47<CL$8,$B47>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C47)","v":149.43706934165715},null,{"$f":"IF(OR($B47<CP$8,$B47>CP$9),\"\",CP$12*$E47)","v":42.781483641194825},null,{"$f":"IF(OR($B47<CR$8,$B47>CR$9),\"\",CR$12*$E47)","v":737.10367908866453},null,{"$f":"IF(OR($B47<CT$8,$B47>CT$9),\"\",CT$12*$E47)","v":1052.3889204963507},null,null,{"$f":"IF(OR($B47<CW$8,$B47>CW$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B47<CY$8,$B47>CY$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B47<DA$8,$B47>DA$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B47<DC$8,$B47>DC$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B47-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B47-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B47<DE$8,$B47>DE$9),\"\",1*DE47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":""},null,null,null,{"$f":"IF(OR($B47<DI$8,$B47>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":""},null,null,{"$f":"IF(OR($B47<DN$8,$B47>DN$9),\"\",DN$12*$C47)","v":""},null,{"$f":"IF(OR($B47<DP$8,$B47>DP$9),\"\",DP$12*$C47)","v":""},null,{"$f":"IF(OR($B47<DR$8,$B47>DR$9),\"\",DR$12*$C47)","v":""},null,{"$f":"IF(OR($B47<DT$8,$B47>DT$9),\"\",DT$12*$C47)","v":""},null,{"$f":"IF(OR($B47<DV$8,$B47>DV$9),\"\",DV$12*$C47)","v":""},null,{"$f":"IF(OR($B47<DX$8,$B47>DX$9),\"\",DX$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<EA$8,$B47>EA$9),\"\",EA$12*$C47)","v":0},null,{"$f":"IF(OR($B47<EC$8,$B47>EC$9),\"\",EC$12*$C47)","v":4365.902363774424},null,{"$f":"IF(OR($B47<EE$8,$B47>EE$9),\"\",EE$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EG$8,$B47>EG$9),\"\",EG$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EI$8,$B47>EI$9),\"\",EI$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EK$8,$B47>EK$9),\"\",EK$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EM$8,$B47>EM$9),\"\",EM$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<EP$8,$B47>EP$9),\"\",EP$12*$C47)","v":0},null,{"$f":"IF(OR($B47<ER$8,$B47>ER$9),\"\",ER$12*$C47)","v":13882.171756629545},null,{"$f":"IF(OR($B47<ET$8,$B47>ET$9),\"\",ET$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EV$8,$B47>EV$9),\"\",EV$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EX$8,$B47>EX$9),\"\",EX$12*$C47)","v":""},null,{"$f":"IF(OR($B47<EZ$8,$B47>EZ$9),\"\",EZ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FB$8,$B47>FB$9),\"\",FB$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FD$8,$B47>FD$9),\"\",FD$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FF$8,$B47>FF$9),\"\",FF$12*$C47)","v":0},null,{"$f":"IF(OR($B47<FH$8,$B47>FH$9),\"\",FH$12*$C47)","v":601.63501680755326},null,{"$f":"IF(OR($B47<FJ$8,$B47>FJ$9),\"\",FJ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FL$8,$B47>FL$9),\"\",FL$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<FO$8,$B47>FO$9),\"\",FO$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FQ$8,$B47>FQ$9),\"\",FQ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FS$8,$B47>FS$9),\"\",FS$12*$C47)","v":""},null,{"$f":"IF(OR($B47<FU$8,$B47>FU$9),\"\",FU$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<FX$8,$B47>FX$9),\"\",FX$12*$C47)","v":17754.865689521674},null,{"$f":"IF(OR($B47<FZ$8,$B47>FZ$9),\"\",FZ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GB$8,$B47>GB$9),\"\",GB$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GD$8,$B47>GD$9),\"\",GD$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GF$8,$B47>GF$9),\"\",GF$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<GI$8,$B47>GI$9),\"\",GI$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GK$8,$B47>GK$9),\"\",GK$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GM$8,$B47>GM$9),\"\",GM$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GO$8,$B47>GO$9),\"\",GO$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GQ$8,$B47>GQ$9),\"\",GQ$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<GT$8,$B47>GT$9),\"\",GT$12*$C47)","v":""},null,{"$f":"IF(OR($B47<GV$8,$B47>GV$9),\"\",GV$12*$C47)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,null,{"$f":"IF(OR($B47<HJ$8,$B47>HJ$9),\"\",HJ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<HL$8,$B47>HL$9),\"\",HL$12*$C47)","v":""},null,{"$f":"IF(OR($B47<HN$8,$B47>HN$9),\"\",HN$12*$C47)","v":""},null,{"$f":"IF(OR($B47<HP$8,$B47>HP$9),\"\",HP$12*$C47)","v":""},null,{"$f":"IF(OR($B47<HR$8,$B47>HR$9),\"\",HR$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<HU$8,$B47>HU$9),\"\",HU$12*$C47)","v":""},null,{"$f":"IF(OR($B47<HW$8,$B47>HW$9),\"\",HW$12*$C47)","v":""},null,null,{"$f":"IF(OR($B47<HZ$8,$B47>HZ$9),\"\",HZ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IB$8,$B47>IB$9),\"\",IB$12*$C47)","v":10919.427083460669},null,{"$f":"IF(OR($B47<ID$8,$B47>ID$9),\"\",ID$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IF$8,$B47>IF$9),\"\",IF$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IH$8,$B47>IH$9),\"\",IH$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IJ$8,$B47>IJ$9),\"\",IJ$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IL$8,$B47>IL$9),\"\",IL$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IN$8,$B47>IN$9),\"\",IN$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IP$8,$B47>IP$9),\"\",IP$12*$C47)","v":""},null,{"$f":"IF(OR($B47<IR$8,$B47>IR$9),\"\",IR$12*$C47)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B47<JL$8,$B47>JL$9),\"\",JL$12*$E47)","v":944.86485475870381},null,{"$f":"IF(OR($B47<JN$8,$B47>JN$9),\"\",JN$12*$E47)","v":1646.2381449274571},null,{"$f":"IF(OR($B47<JP$8,$B47>JP$9),\"\",JP$12*$E47)","v":1295.5514998430801},null,340.15645281316375,566.92742135527294,793.69838989738219,null,18.894092758373901,79.277144331605854,139.66019590483776,null,838.74887248722075,1060.9641742505823,1283.1794760139437,null,110857.93285084567,110857.93285084567,110857.93285084567,null,0,0,0,null,2221.1406472383374,3674.9045348565014,5128.668422474665,null,415.07186206368198,831.15609452264141,1247.2403269816004,null,0,0,0,null,31,null,2.2853993028237483,34.510664550021176,{"$f":"IF(OR($B47<KZ$8,$B47>KZ$9),\"\",1*KZ47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":175.02445172383034},null,31,null,9.183589312092721,142.36625856834911,{"$f":"IF(OR($B47<LF$8,$B47>LF$9),\"\",1*LF47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":703.31371949745312},null,31,null,15.195497866430145,230.8688756829616,{"$f":"IF(OR($B47<LL$8,$B47>LL$9),\"\",1*LL47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":1163.7282287854441},null,null,{"$f":"LR$23/5","v":29.338000000000005},null,{"$f":"IF(OR($B47<LQ$8,$B47>LQ$9),\"\",1*LQ47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":2246.8140942938489},null,31,null,{"$f":"LX$23/5","v":19.946000000000005},null,{"$f":"IF(OR($B47<LW$8,$B47>LW$9),\"\",1*LW47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":1527.5395025150017},null,31,null,{"$f":"MD$23/5","v":16.372000000000003},null,{"$f":"IF(OR($B47<MC$8,$B47>MC$9),\"\",1*MC47*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B47)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C47)","v":1253.8291755327186}]
[null,{"$f":"B47+1","v":2051},{"$f":"C47/(1+D48)","v":0.32762795963665797},3.0000000000000002E-2,{"$f":"E47/(1+F48)","v":0.61690528414455315},1.29E-2,null,null,{"$f":"IF(OR($B48<I$8,$B48>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C48)","v":""},null,{"$f":"IF(OR($B48<I$8,$B48>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C48)/1000)","v":""},null,{"$f":"IF(OR($B48<M$8,$B48>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C48)","v":""},null,{"$f":"IF(OR($B48<M$8,$B48>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<Q$8,$B48>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<Q$8,$B48>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<U$8,$B48>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<U$8,$B48>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<Y$8,$B48>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<Y$8,$B48>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C48)/1000)","v":""},null,{"$f":"IF(OR($B48<AC$8,$B48>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<AC$8,$B48>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<AG$8,$B48>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C48/100))","v":0},null,{"$f":"IF(OR($B48<AG$8,$B48>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":117.2557392511967},null,null,null,480.86663595961005,null,null,384.69330876768811,null,{"$f":"IF(OR($B48<AR$8,$B48>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C48/100))","v":""},null,{"$f":"IF(OR($B48<AR$8,$B48>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,113081.44552451177,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,18.393996952658824,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B48<CH$8,$B48>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C48)","v":182.11417893935391},null,{"$f":"IF(OR($B48<CH$8,$B48>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C48/1000)","v":7.9972736590988358},null,896.54398260588664,null,{"$f":"IF(OR($B48<CL$8,$B48>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C48)","v":150.21529934533228},null,42.236631100004765,null,727.71614087142325,null,1038.9860010823879,null,null,{"$f":"IF(OR($B48<CW$8,$B48>CW$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B48<CY$8,$B48>CY$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B48<DA$8,$B48>DA$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B48<DC$8,$B48>DC$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B48-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B48-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B48<DE$8,$B48>DE$9),\"\",1*DE48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":""},null,null,null,{"$f":"IF(OR($B48<DI$8,$B48>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,4238.7401590042955,null,"",null,"",null,"",null,"",null,"",null,null,0,null,13477.836656921889,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,584.11166680344979,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,17237.733679147255,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,10601.385517922979,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932.83133059404076,null,1625.2721343937776,null,1279.051732493909,null,330.24898331375124,550.41497218958534,770.5809610654195,null,18.343779377062042,76.968101292821217,135.59242320858036,null,814.31929367691339,1030.0623050976526,1245.8053165183919,null,107629.06102023851,107629.06102023851,107629.06102023851,null,0,0,0,null,2156.4472303284829,3567.8684804432055,4979.2897305579272,null,402.98239035308933,806.94766458508877,1210.9129388170879,null,0,0,0,null,32,null,2.3671623589733386,36.877826908994514,{"$f":"IF(OR($B48<KZ$8,$B48>KZ$9),\"\",1*KZ48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":182.23026526189099},null,32,null,9.494976324632205,151.86123489298132,{"$f":"IF(OR($B48<LF$8,$B48>LF$9),\"\",1*LF48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":730.94777286148519},null,32,null,15.73243575623124,246.60131143919284,{"$f":"IF(OR($B48<LL$8,$B48>LL$9),\"\",1*LL48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":1211.1234914689549},null,null,{"$f":"LR$23/5","v":29.338000000000005},null,{"$f":"IF(OR($B48<LQ$8,$B48>LQ$9),\"\",1*LQ48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":2258.5149269491126},null,32,null,{"$f":"LX$23/5","v":19.946000000000005},null,{"$f":"IF(OR($B48<LW$8,$B48>LW$9),\"\",1*LW48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":1535.4945372188629},null,32,null,{"$f":"MD$23/5","v":16.372000000000003},null,{"$f":"IF(OR($B48<MC$8,$B48>MC$9),\"\",1*MC48*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B48)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C48)","v":1260.3587969190426}]
[null,2052,0.31808539770549316,3.0000000000000002E-2,0.60904855774958355,1.29E-2,null,null,{"$f":"IF(OR($B49<I$8,$B49>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C49)","v":""},null,{"$f":"IF(OR($B49<I$8,$B49>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C49)/1000)","v":""},null,{"$f":"IF(OR($B49<M$8,$B49>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C49)","v":""},null,{"$f":"IF(OR($B49<M$8,$B49>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<Q$8,$B49>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<Q$8,$B49>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<U$8,$B49>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<U$8,$B49>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<Y$8,$B49>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<Y$8,$B49>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C49)/1000)","v":""},null,{"$f":"IF(OR($B49<AC$8,$B49>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<AC$8,$B49>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<AG$8,$B49>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C49/100))","v":0},null,{"$f":"IF(OR($B49<AG$8,$B49>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":121.13558270620531},null,null,null,466.86081161127186,null,null,373.48864928901753,null,{"$f":"IF(OR($B49<AR$8,$B49>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C49/100))","v":""},null,{"$f":"IF(OR($B49<AR$8,$B49>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,109787.81118884638,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,17.8582494686008,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B49<CH$8,$B49>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C49)","v":176.80988246539215},null,{"$f":"IF(OR($B49<CH$8,$B49>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C49/1000)","v":8.0212556165773137},null,870.43105107367626,null,{"$f":"IF(OR($B49<CL$8,$B49>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C49)","v":150.66575997417647},null,41.698717642417584,null,718.44815961242296,null,1025.7537773545148,null,null,{"$f":"IF(OR($B49<CW$8,$B49>CW$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B49<CY$8,$B49>CY$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B49<DA$8,$B49>DA$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B49<DC$8,$B49>DC$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B49-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B49-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B49<DE$8,$B49>DE$9),\"\",1*DE49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":""},null,null,null,{"$f":"IF(OR($B49<DI$8,$B49>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,4115.2817077711607,null,"",null,"",null,"",null,"",null,"",null,null,0,null,13085.278307691153,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,567.09870563441723,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,16735.663766162383,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,10292.607298954348,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920.95106189558771,null,1604.5731408764711,null,1262.7621013860291,null,320.63008088713713,534.38346814522845,748.13685540331994,null,17.809494540836933,74.726311934777868,131.6431293287188,null,790.60125599700325,1000.0604903860705,1209.5197247751378,null,104494.23400023156,104494.23400023156,104494.23400023156,null,0,0,0,null,2093.6380876975559,3463.9499810128204,4834.2618743280846,null,391.24503917775661,783.44433454862974,1175.6436299195027,null,0,0,0,null,33,null,2.4491583719624828,39.326985280956997,{"$f":"IF(OR($B49<KZ$8,$B49>KZ$9),\"\",1*KZ49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":189.10792492653664},null,33,null,9.8066957424765349,161.66793063545785,{"$f":"IF(OR($B49<LF$8,$B49>LF$9),\"\",1*LF49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":757.20864092575209},null,33,null,16.270677826400743,262.87198926559358,{"$f":"IF(OR($B49<LL$8,$B49>LL$9),\"\",1*LL49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":1256.3148860126016},null,null,{"$f":"LR$23/5","v":29.338000000000005},null,{"$f":"IF(OR($B49<LQ$8,$B49>LQ$9),\"\",1*LQ49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":2265.2876861732484},null,33,null,{"$f":"LX$23/5","v":19.946000000000005},null,{"$f":"IF(OR($B49<LW$8,$B49>LW$9),\"\",1*LW49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":1540.0991270165523},null,33,null,{"$f":"MD$23/5","v":16.372000000000003},null,{"$f":"IF(OR($B49<MC$8,$B49>MC$9),\"\",1*MC49*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B49)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C49)","v":1264.1383188366087}]
[null,2053,0.30882077447135259,3.0000000000000002E-2,0.60129189233841807,1.29E-2,null,null,{"$f":"IF(OR($B50<I$8,$B50>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C50)","v":""},null,{"$f":"IF(OR($B50<I$8,$B50>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C50)/1000)","v":""},null,{"$f":"IF(OR($B50<M$8,$B50>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C50)","v":""},null,{"$f":"IF(OR($B50<M$8,$B50>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<Q$8,$B50>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<Q$8,$B50>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<U$8,$B50>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<U$8,$B50>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<Y$8,$B50>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<Y$8,$B50>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C50)/1000)","v":""},null,{"$f":"IF(OR($B50<AC$8,$B50>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<AC$8,$B50>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<AG$8,$B50>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C50/100))","v":0},null,{"$f":"IF(OR($B50<AG$8,$B50>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":125.03429907997369},null,null,null,453.2629238944387,null,null,362.61033911555103,null,{"$f":"IF(OR($B50<AR$8,$B50>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C50/100))","v":""},null,{"$f":"IF(OR($B50<AR$8,$B50>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,106590.10795033629,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,17.33810628019495,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B50<CH$8,$B50>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C50)","v":171.66008006348753},null,{"$f":"IF(OR($B50<CH$8,$B50>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C50/1000)","v":8.0382695010665124},null,845.07869036279249,null,{"$f":"IF(OR($B50<CL$8,$B50>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C50)","v":150.98533710264755},null,41.167654894281362,null,709.29821266899307,null,1012.690075382086,null,null,{"$f":"IF(OR($B50<CW$8,$B50>CW$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B50<CY$8,$B50>CY$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B50<DA$8,$B50>DA$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B50<DC$8,$B50>DC$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B50-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B50-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B50<DE$8,$B50>DE$9),\"\",1*DE50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":""},null,null,null,{"$f":"IF(OR($B50<DI$8,$B50>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3995.419133758408,null,"",null,"",null,"",null,"",null,"",null,null,0,null,12704.153696787527,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,550.58126760623031,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,16248.217248701343,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,9992.8226203440263,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909.22209684627092,null,1584.1377637244263,null,1246.6799302853485,null,311.29134066712339,518.81890111187238,726.34646155662131,null,17.29077139887081,72.549817412405702,127.80886342594059,null,767.57403494854691,970.93251493793252,1174.2909949273183,null,101450.71262158404,101450.71262158404,101450.71262158404,null,0,0,0,null,2032.6583375704427,3363.0582339930297,4693.4581304156163,null,379.84955259976368,760.62556752294154,1141.4015824461192,null,0,0,0,null,34,null,2.5313808040262273,41.858366084983224,{"$f":"IF(OR($B50<KZ$8,$B50>KZ$9),\"\",1*KZ50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":195.87118412166757},null,34,null,10.118737671579225,171.78666830703708,{"$f":"IF(OR($B50<LF$8,$B50>LF$9),\"\",1*LF50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":782.95968998278499},null,34,null,16.810186952887079,279.68217621848066,{"$f":"IF(OR($B50<LL$8,$B50>LL$9),\"\",1*LL50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":1300.725366381693},null,null,{"$f":"LR$23/5","v":29.338000000000005},null,{"$f":"IF(OR($B50<LQ$8,$B50>LQ$9),\"\",1*LQ50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":2270.0925876587098},null,34,null,{"$f":"LX$23/5","v":19.946000000000005},null,{"$f":"IF(OR($B50<LW$8,$B50>LW$9),\"\",1*LW50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":1543.365831121434},null,34,null,{"$f":"MD$23/5","v":16.372000000000003},null,{"$f":"IF(OR($B50<MC$8,$B50>MC$9),\"\",1*MC50*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B50)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C50)","v":1266.8196824987524}]
[null,2054,0.29982599463238113,3.0000000000000002E-2,0.59363401356344958,1.29E-2,null,null,{"$f":"IF(OR($B51<I$8,$B51>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C51)","v":""},null,{"$f":"IF(OR($B51<I$8,$B51>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C51)/1000)","v":""},null,{"$f":"IF(OR($B51<M$8,$B51>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C51)","v":""},null,{"$f":"IF(OR($B51<M$8,$B51>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<Q$8,$B51>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<Q$8,$B51>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<U$8,$B51>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<U$8,$B51>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<Y$8,$B51>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<Y$8,$B51>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C51)/1000)","v":""},null,{"$f":"IF(OR($B51<AC$8,$B51>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<AC$8,$B51>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<AG$8,$B51>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C51/100))","v":0},null,{"$f":"IF(OR($B51<AG$8,$B51>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":128.93437706903038},null,null,null,440.06109115964921,null,null,352.0488729277194,null,{"$f":"IF(OR($B51<AR$8,$B51>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C51/100))","v":""},null,{"$f":"IF(OR($B51<AR$8,$B51>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,103485.54169935561,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,16.833112893393157,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B51<CH$8,$B51>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C51)","v":166.66027190629856},null,{"$f":"IF(OR($B51<CH$8,$B51>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C51/1000)","v":8.0475725496581525},null,820.46474792504125,null,{"$f":"IF(OR($B51<CL$8,$B51>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C51)","v":151.1600791820845},null,40.643355606951687,null,700.26479679039699,null,999.792748921005,null,null,{"$f":"IF(OR($B51<CW$8,$B51>CW$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B51<CY$8,$B51>CY$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B51<DA$8,$B51>DA$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B51<DC$8,$B51>DC$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B51-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B51-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B51<DE$8,$B51>DE$9),\"\",1*DE51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":""},null,null,null,{"$f":"IF(OR($B51<DI$8,$B51>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3879.0477026780659,null,"",null,"",null,"",null,"",null,"",null,null,0,null,12334.129802706337,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,534.54492000604887,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,15774.968202622662,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,9701.7695343145879,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897.64250848679137,null,1563.962645596235,null,1230.8025770415129,null,302.22460258944017,503.70767098240032,705.19073937536041,null,16.787156697932822,70.436715934374462,124.08627517081609,null,745.21750965878334,942.65292712420626,1140.0883445896293,null,98495.837496683525,98495.837496683525,98495.837496683525,null,0,0,0,null,1973.4546966703326,3265.1050815466306,4556.7554664229283,null,368.7859733978288,738.47142477955481,1108.1568761612807,null,0,0,0,null,35,null,2.6138234909845508,44.472189575967775,{"$f":"IF(OR($B51<KZ$8,$B51>KZ$9),\"\",1*KZ51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":202.48444261789243},null,35,null,10.431092799350751,182.21776110638783,{"$f":"IF(OR($B51<LF$8,$B51>LF$9),\"\",1*LF51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":808.06298461127881},null,35,null,17.350928147241575,297.03310436572224,{"$f":"IF(OR($B51<LL$8,$B51>LL$9),\"\",1*LL51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":1344.120223463887},null,null,{"$f":"LR$23/5","v":29.338000000000005},null,{"$f":"IF(OR($B51<LQ$8,$B51>LQ$9),\"\",1*LQ51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":2272.71986727999},null,35,null,{"$f":"LX$23/5","v":19.946000000000005},null,{"$f":"IF(OR($B51<LW$8,$B51>LW$9),\"\",1*LW51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":1545.1520373838259},null,35,null,{"$f":"MD$23/5","v":16.372000000000003},null,{"$f":"IF(OR($B51<MC$8,$B51>MC$9),\"\",1*MC51*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B51)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C51)","v":1268.2858295421638}]
[null,2055,0.29109319867221467,3.0000000000000002E-2,0.586073663306792,1.29E-2,null,null,{"$f":"IF(OR($B52<I$8,$B52>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C52)","v":""},null,{"$f":"IF(OR($B52<I$8,$B52>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C52)/1000)","v":""},null,{"$f":"IF(OR($B52<M$8,$B52>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C52)","v":""},null,{"$f":"IF(OR($B52<M$8,$B52>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<Q$8,$B52>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<Q$8,$B52>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<U$8,$B52>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<U$8,$B52>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<Y$8,$B52>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<Y$8,$B52>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C52)/1000)","v":""},null,{"$f":"IF(OR($B52<AC$8,$B52>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<AC$8,$B52>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<AG$8,$B52>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C52/100))","v":0},null,{"$f":"IF(OR($B52<AG$8,$B52>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":132.71013957720976},null,null,null,427.24377782490211,null,null,341.79502225992172,null,{"$f":"IF(OR($B52<AR$8,$B52>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C52/100))","v":""},null,{"$f":"IF(OR($B52<AR$8,$B52>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,100471.39970811224,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,16.342828051838016,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B52<CH$8,$B52>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C52)","v":161.80608922941605},null,{"$f":"IF(OR($B52<CH$8,$B52>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C52/1000)","v":8.0419812361990157},null,796.56771643207878,null,{"$f":"IF(OR($B52<CL$8,$B52>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C52)","v":151.0550557877628},null,40.125733642957535,null,691.34642787086295,null,987.05967906111675,null,null,{"$f":"IF(OR($B52<CW$8,$B52>CW$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B52<CY$8,$B52>CY$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B52<DA$8,$B52>DA$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B52<DC$8,$B52>DC$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B52-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B52-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B52<DE$8,$B52>DE$9),\"\",1*DE52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":""},null,null,null,{"$f":"IF(OR($B52<DI$8,$B52>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3766.0657307554034,null,"",null,"",null,"",null,"",null,"",null,null,0,null,11974.883303598384,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,518.97565049130958,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,15315.503109342388,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,9419.1937226355221,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886.21039439904382,null,1544.044471908614,null,1215.1274331538286,null,293.42194426159239,489.03657376932063,684.65120327704892,null,16.298210386342546,68.385161101334432,120.47211181632629,null,723.51214529978961,915.19701662544287,1106.8818879510964,null,95627.02669580924,95627.02669580924,95627.02669580924,null,0,0,0,null,1915.975433660517,3170.0049335404178,4424.0344334203182,null,358.04463436682403,716.96254832966486,1075.8804622925054,null,0,0,0,null,36,null,2.6964806106587389,47.168670186626514,{"$f":"IF(OR($B52<KZ$8,$B52>KZ$9),\"\",1*KZ52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":208.74249055857661},null,36,null,10.743752344598221,192.96151345098605,{"$f":"IF(OR($B52<LF$8,$B52>LF$9),\"\",1*LF52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":831.70545098342188},null,36,null,17.892868375284593,314.92597274100683,{"$f":"IF(OR($B52<LL$8,$B52>LL$9),\"\",1*LL52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":1385.1395382298901},null,null,{"$f":"LR$24/5","v":13.867999999999995},null,{"$f":"IF(OR($B52<LQ$8,$B52>LQ$9),\"\",1*LQ52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":1073.5626459257728},null,36,null,{"$f":"LX$24/5","v":15.724},null,{"$f":"IF(OR($B52<LW$8,$B52>LW$9),\"\",1*LW52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":1217.241061763546},null,36,null,{"$f":"MD$24/5","v":15.370000000000005},null,{"$f":"IF(OR($B52<MC$8,$B52>MC$9),\"\",1*MC52*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B52)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C52)","v":1189.8368811565574}]
[null,2056,0.2826147559924414,3.0000000000000002E-2,0.57860959947358281,1.29E-2,null,null,{"$f":"IF(OR($B53<I$8,$B53>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C53)","v":""},null,{"$f":"IF(OR($B53<I$8,$B53>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C53)/1000)","v":""},null,{"$f":"IF(OR($B53<M$8,$B53>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C53)","v":""},null,{"$f":"IF(OR($B53<M$8,$B53>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<Q$8,$B53>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<Q$8,$B53>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<U$8,$B53>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<U$8,$B53>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<Y$8,$B53>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<Y$8,$B53>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C53)/1000)","v":""},null,{"$f":"IF(OR($B53<AC$8,$B53>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<AC$8,$B53>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<AG$8,$B53>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C53/100))","v":0},null,{"$f":"IF(OR($B53<AG$8,$B53>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":136.50830868479866},null,null,null,414.79978429602141,null,null,331.83982743681719,null,{"$f":"IF(OR($B53<AR$8,$B53>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C53/100))","v":""},null,{"$f":"IF(OR($B53<AR$8,$B53>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,97545.048260303141,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,15.866823351299042,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B53<CH$8,$B53>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C53)","v":157.09329051399615},null,{"$f":"IF(OR($B53<CH$8,$B53>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C53/1000)","v":8.0312068319327565},null,773.36671498260068,null,{"$f":"IF(OR($B53<CL$8,$B53>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C53)","v":150.85267677322423},null,39.614703961849678,null,682.54164070575871,null,974.48877387808943,null,null,{"$f":"IF(OR($B53<CW$8,$B53>CW$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B53<CY$8,$B53>CY$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B53<DA$8,$B53>DA$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B53<DC$8,$B53>DC$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B53-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B53-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B53<DE$8,$B53>DE$9),\"\",1*DE53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":""},null,null,null,{"$f":"IF(OR($B53<DI$8,$B53>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3656.3744958790321,null,"",null,"",null,"",null,"",null,"",null,null,0,null,11626.100294755712,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,503.85985484593152,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,14869.420494507172,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874.92387639356684,null,1524.3799702918491,null,1199.6519233427077,null,284.87567404038094,474.79279006730155,664.70990609422222,null,15.82350522945878,66.393360292557688,116.96321535565659,null,702.4389760192131,888.54079284023578,1074.6426096612583,null,92841.773491076921,92841.773491076921,92841.773491076921,null,0,0,0,null,1860.1703239422493,3077.6746927576869,4295.1790615731243,null,347.61614987070294,696.08014400938328,1044.5441381480634,null,0,0,0,null,37,null,2.7793466547733132,49.948016841399827,{"$f":"IF(OR($B53<KZ$8,$B53>KZ$9),\"\",1*KZ53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":214.86913322624628},null,37,null,11.056708013059819,204.01822146404587,{"$f":"IF(OR($B53<LF$8,$B53>LF$9),\"\",1*LF53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":854.78551695654664},null,37,null,18.435976395848229,333.36194913685506,{"$f":"IF(OR($B53<LL$8,$B53>LL$9),\"\",1*LL53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":1425.2710296328744},null,null,{"$f":"LR$24/5","v":13.867999999999995},null,{"$f":"IF(OR($B53<LQ$8,$B53>LQ$9),\"\",1*LQ53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":1072.1243190243999},null,37,null,{"$f":"LX$24/5","v":15.724},null,{"$f":"IF(OR($B53<LW$8,$B53>LW$9),\"\",1*LW53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":1215.6102388476831},null,37,null,{"$f":"MD$24/5","v":15.370000000000005},null,{"$f":"IF(OR($B53<MC$8,$B53>MC$9),\"\",1*MC53*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B53)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C53)","v":1188.2427735365618}]
[null,2057,0.27438325824508875,3.0000000000000002E-2,0.57124059578791875,1.29E-2,null,null,{"$f":"IF(OR($B54<I$8,$B54>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C54)","v":""},null,{"$f":"IF(OR($B54<I$8,$B54>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C54)/1000)","v":""},null,{"$f":"IF(OR($B54<M$8,$B54>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C54)","v":""},null,{"$f":"IF(OR($B54<M$8,$B54>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<Q$8,$B54>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<Q$8,$B54>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<U$8,$B54>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<U$8,$B54>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<Y$8,$B54>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<Y$8,$B54>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C54)/1000)","v":""},null,{"$f":"IF(OR($B54<AC$8,$B54>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<AC$8,$B54>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<AG$8,$B54>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C54/100))","v":0},null,{"$f":"IF(OR($B54<AG$8,$B54>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":140.16822456545606},null,null,null,402.71823718060335,null,null,322.17458974448272,null,{"$f":"IF(OR($B54<AR$8,$B54>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C54/100))","v":""},null,{"$f":"IF(OR($B54<AR$8,$B54>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,94703.93034980887,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,15.404682865338875,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B54<CH$8,$B54>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C54)","v":152.51775778057879},null,{"$f":"IF(OR($B54<CH$8,$B54>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C54/1000)","v":8.0063408010455976},null,750.84147085689392,null,{"$f":"IF(OR($B54<CL$8,$B54>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C54)","v":150.38561031627049},null,39.110182606229323,null,673.84898875087254,null,962.07796808973205,null,null,{"$f":"IF(OR($B54<CW$8,$B54>CW$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B54<CY$8,$B54>CY$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B54<DA$8,$B54>DA$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B54<DC$8,$B54>DC$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B54-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B54-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B54<DE$8,$B54>DE$9),\"\",1*DE54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":""},null,null,null,{"$f":"IF(OR($B54<DI$8,$B54>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3549.8781513388662,null,"",null,"",null,"",null,"",null,"",null,null,0,null,11287.476014325934,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,489.18432509313743,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,14436.330577191429,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863.78110020097438,null,1504.9659100521762,null,1184.3735051265751,null,276.57832431104947,460.9638738517491,645.34942339244878,null,15.362626436367748,64.459573099570576,113.55651976277338,null,681.97958836816804,862.66096392255906,1043.34233947695,null,90137.644166094105,90137.644166094105,90137.644166094105,null,0,0,0,null,1805.9906057691742,2988.0336822890163,4170.0767588088584,null,337.49140764145915,675.80596505765368,1014.120522473848,null,0,0,0,null,38,null,2.8624164038763027,52.81043324527613,{"$f":"IF(OR($B54<KZ$8,$B54>KZ$9),\"\",1*KZ54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":220.6060345672754},null,38,null,11.369951957784394,215.38817342183026,{"$f":"IF(OR($B54<LF$8,$B54>LF$9),\"\",1*LF54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":876.28061774328705},null,38,null,18.980222616900619,352.34217175375568,{"$f":"IF(OR($B54<LL$8,$B54>LL$9),\"\",1*LL54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":1462.8031201359429},null,null,{"$f":"LR$24/5","v":13.867999999999995},null,{"$f":"IF(OR($B54<LQ$8,$B54>LQ$9),\"\",1*LQ54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":1068.8048332995727},null,38,null,{"$f":"LX$24/5","v":15.724},null,{"$f":"IF(OR($B54<LW$8,$B54>LW$9),\"\",1*LW54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":1211.8464954429253},null,38,null,{"$f":"MD$24/5","v":15.370000000000005},null,{"$f":"IF(OR($B54<MC$8,$B54>MC$9),\"\",1*MC54*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B54)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C54)","v":1184.5637646246355}]
[null,2058,0.26639151285930945,3.0000000000000002E-2,0.56396544159138984,1.29E-2,null,null,{"$f":"IF(OR($B55<I$8,$B55>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C55)","v":""},null,{"$f":"IF(OR($B55<I$8,$B55>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C55)/1000)","v":""},null,{"$f":"IF(OR($B55<M$8,$B55>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C55)","v":""},null,{"$f":"IF(OR($B55<M$8,$B55>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<Q$8,$B55>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<Q$8,$B55>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<U$8,$B55>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<U$8,$B55>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<Y$8,$B55>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<Y$8,$B55>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C55)/1000)","v":""},null,{"$f":"IF(OR($B55<AC$8,$B55>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<AC$8,$B55>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<AG$8,$B55>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C55/100))","v":0},null,{"$f":"IF(OR($B55<AG$8,$B55>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":143.74109507282839},null,null,null,390.98857978699351,null,null,312.79086382959485,null,{"$f":"IF(OR($B55<AR$8,$B55>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C55/100))","v":""},null,{"$f":"IF(OR($B55<AR$8,$B55>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,91945.563446416374,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,14.956002781882402,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B55<CH$8,$B55>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C55)","v":148.07549299085321},null,{"$f":"IF(OR($B55<CH$8,$B55>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C55/1000)","v":7.9712829382239798},null,728.97230180280962,null,{"$f":"IF(OR($B55<CL$8,$B55>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C55)","v":149.72710748360009},null,38.612086687954708,null,665.26704388475912,null,949.82522271668677,null,null,{"$f":"IF(OR($B55<CW$8,$B55>CW$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B55<CY$8,$B55>CY$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B55<DA$8,$B55>DA$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B55<DC$8,$B55>DC$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B55-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B55-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B55<DE$8,$B55>DE$9),\"\",1*DE55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":""},null,null,null,{"$f":"IF(OR($B55<DI$8,$B55>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3446.4836420765691,null,"",null,"",null,"",null,"",null,"",null,null,0,null,10958.714577015469,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,474.93623795450236,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,14015.854929312067,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852.78023516731605,null,1485.7991016410074,null,1169.2896684041616,null,{"$f":"IF(OR($B55<JR$8,$B55>JR$9),\"\",JR$12*$C55)","v":268.5226449621839},447.53774160363986,626.55283824509581,null,{"$f":"IF(OR($B55<JV$8,$B55>JV$9),\"\",JV$12*$C55)","v":14.915171297444415},62.582109805408322,110.24904831337221,null,{"$f":"IF(OR($B55<JZ$8,$B55>JZ$9),\"\",JZ$12*$C55)","v":662.11610521181365},837.5349164296689,1012.9537276475241,null,{"$f":"IF(OR($B55<KD$8,$B55>KD$9),\"\",KD$12*$C55)","v":87512.275889411743},87512.275889411743,87512.275889411743,null,{"$f":"IF(OR($B55<KH$8,$B55>KH$9),\"\",KH$12*$C55)","v":0},0,0,null,{"$f":"IF(OR($B55<KL$8,$B55>KL$9),\"\",KL$12*$C55)","v":1753.3889376399748},2901.0035750378797,4048.6182124357847,null,{"$f":"IF(OR($B55<KP$8,$B55>KP$9),\"\",KP$12*$C55)","v":327.66156081695061},656.12229617247931,984.58303152800772,null,{"$f":"IF(OR($B55<KT$8,$B55>KT$9),\"\",KT$12*$C55)","v":0},0,0,null,39,null,2.945684904879748,55.756118150155878,{"$f":"IF(OR($B55<KZ$8,$B55>KZ$9),\"\",1*KZ55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":226.02944432496321},null,39,null,11.683476743703864,227.07165016553412,{"$f":"IF(OR($B55<LF$8,$B55>LF$9),\"\",1*LF55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":896.50109955355902},null,39,null,19.525578966743694,371.86775072049937,{"$f":"IF(OR($B55<LL$8,$B55>LL$9),\"\",1*LL55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":1498.2443494432184},null,null,{"$f":"LR$24/5","v":13.867999999999995},null,{"$f":"IF(OR($B55<LQ$8,$B55>LQ$9),\"\",1*LQ55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":1064.1247910480608},null,39,null,{"$f":"LX$24/5","v":15.724},null,{"$f":"IF(OR($B55<LW$8,$B55>LW$9),\"\",1*LW55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":1206.540107761733},null,39,null,{"$f":"MD$24/5","v":15.370000000000005},null,{"$f":"IF(OR($B55<MC$8,$B55>MC$9),\"\",1*MC55*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B55)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C55)","v":1179.3768415350955}]
[null,2059,0.25863253675661113,3.0000000000000002E-2,0.55678294164417996,1.29E-2,null,null,{"$f":"IF(OR($B56<I$8,$B56>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C56)","v":""},null,{"$f":"IF(OR($B56<I$8,$B56>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C56)/1000)","v":""},null,{"$f":"IF(OR($B56<M$8,$B56>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C56)","v":""},null,{"$f":"IF(OR($B56<M$8,$B56>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<Q$8,$B56>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<Q$8,$B56>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<U$8,$B56>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<U$8,$B56>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<Y$8,$B56>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<Y$8,$B56>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C56)/1000)","v":""},null,{"$f":"IF(OR($B56<AC$8,$B56>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<AC$8,$B56>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<AG$8,$B56>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C56/100))","v":0},null,{"$f":"IF(OR($B56<AG$8,$B56>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":147.25401370036872},null,null,null,379.60056289999375,null,null,303.68045031999503,null,{"$f":"IF(OR($B56<AR$8,$B56>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C56/100))","v":""},null,{"$f":"IF(OR($B56<AR$8,$B56>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,89267.53732661785,null,0,null,"",null,"",null,"",null,{"$error":"#VALUE!"},null,14.520391050371265,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B56<CH$8,$B56>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C56)","v":143.76261455422642},null,{"$f":"IF(OR($B56<CH$8,$B56>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C56/1000)","v":7.9282473649580023},null,707.74009883767928,null,{"$f":"IF(OR($B56<CL$8,$B56>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C56)","v":148.91875681358249},null,38.12033437452336,null,656.7943961741131,null,937.72852474744479,null,null,{"$f":"IF(OR($B56<CW$8,$B56>CW$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B56<CY$8,$B56>CY$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B56<DA$8,$B56>DA$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B56<DC$8,$B56>DC$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B56-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B56-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B56<DE$8,$B56>DE$9),\"\",1*DE56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":""},null,null,null,{"$f":"IF(OR($B56<DI$8,$B56>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,0,null,3346.1006233753101,null,"",null,"",null,"",null,"",null,"",null,null,0,null,10639.528715549,null,"",null,"",null,"",null,"",null,"",null,"",null,0,null,461.1031436451479,null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,13607.626144963173,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841.91947395331829,null,1466.8763961309187,null,1154.3979350421182,null,260.70159705066402,434.5026617511067,608.30372645154944,null,14.480748832470306,60.759329908163423,107.03791098385652,null,642.83117010855699,813.14069556278537,983.45022101701386,null,84963.374649914316,84963.374649914316,84963.374649914316,null,0,0,0,null,1702.3193569320144,2816.5083252794952,3930.6972936269754,null,318.1180202106317,637.0119380315333,955.9058558524348,null,0,0,0,null,40,null,3.0291474508859295,58.785265601041807,{"$f":"IF(OR($B56<KZ$8,$B56>KZ$9),\"\",1*KZ56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":231.17885564953997},null,40,null,11.997275315863192,239.06892548139732,{"$f":"IF(OR($B56<LF$8,$B56>LF$9),\"\",1*LF56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":915.60956454020106},null,40,null,20.07201877836718,391.93976949886655,{"$f":"IF(OR($B56<LL$8,$B56>LL$9),\"\",1*LL56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":1531.8588503844153},null,null,{"$f":"LR$24/5","v":13.867999999999995},null,{"$f":"IF(OR($B56<LQ$8,$B56>LQ$9),\"\",1*LQ56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":1058.3797659668792},null,40,null,{"$f":"LX$24/5","v":15.724},null,{"$f":"IF(OR($B56<LW$8,$B56>LW$9),\"\",1*LW56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":1200.02620710003},null,40,null,{"$f":"MD$24/5","v":15.370000000000005},null,{"$f":"IF(OR($B56<MC$8,$B56>MC$9),\"\",1*MC56*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B56)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C56)","v":1173.0095906339013}]
[null,2060,0.25109955024913699,3.0000000000000002E-2,0.54969191592869981,1.29E-2,null,null,{"$f":"IF(OR($B57<I$8,$B57>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C57)","v":""},null,{"$f":"IF(OR($B57<I$8,$B57>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C57)/1000)","v":""},null,{"$f":"IF(OR($B57<M$8,$B57>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C57)","v":""},null,{"$f":"IF(OR($B57<M$8,$B57>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<Q$8,$B57>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<Q$8,$B57>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<U$8,$B57>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<U$8,$B57>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<Y$8,$B57>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<Y$8,$B57>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C57)/1000)","v":""},null,{"$f":"IF(OR($B57<AC$8,$B57>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<AC$8,$B57>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<AG$8,$B57>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C57/100))","v":""},null,{"$f":"IF(OR($B57<AG$8,$B57>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B57<AR$8,$B57>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C57/100))","v":""},null,{"$f":"IF(OR($B57<AR$8,$B57>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B57<CH$8,$B57>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C57)","v":""},null,{"$f":"IF(OR($B57<CH$8,$B57>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C57/1000)","v":""},null,"",null,{"$f":"IF(OR($B57<CL$8,$B57>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C57)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B57<CW$8,$B57>CW$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B57<CY$8,$B57>CY$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B57<DA$8,$B57>DA$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B57<DC$8,$B57>DC$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B57-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B57-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B57<DE$8,$B57>DE$9),\"\",1*DE57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,null,{"$f":"IF(OR($B57<DI$8,$B57>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B57<KZ$8,$B57>KZ$9),\"\",1*KZ57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,null,null,null,{"$f":"IF(OR($B57<LF$8,$B57>LF$9),\"\",1*LF57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,null,null,null,{"$f":"IF(OR($B57<LL$8,$B57>LL$9),\"\",1*LL57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,null,null,{"$f":"IF(OR($B57<LQ$8,$B57>LQ$9),\"\",1*LQ57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,null,null,null,{"$f":"IF(OR($B57<LW$8,$B57>LW$9),\"\",1*LW57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""},null,null,null,null,null,{"$f":"IF(OR($B57<MC$8,$B57>MC$9),\"\",1*MC57*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B57)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C57)","v":""}]
[null,2061,0.24378597111566697,3.0000000000000002E-2,0.54269119945572108,1.29E-2,null,null,{"$f":"IF(OR($B58<I$8,$B58>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C58)","v":""},null,{"$f":"IF(OR($B58<I$8,$B58>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C58)/1000)","v":""},null,{"$f":"IF(OR($B58<M$8,$B58>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C58)","v":""},null,{"$f":"IF(OR($B58<M$8,$B58>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<Q$8,$B58>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<Q$8,$B58>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<U$8,$B58>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<U$8,$B58>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<Y$8,$B58>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<Y$8,$B58>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C58)/1000)","v":""},null,{"$f":"IF(OR($B58<AC$8,$B58>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<AC$8,$B58>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<AG$8,$B58>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C58/100))","v":""},null,{"$f":"IF(OR($B58<AG$8,$B58>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B58<AR$8,$B58>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C58/100))","v":""},null,{"$f":"IF(OR($B58<AR$8,$B58>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B58<CH$8,$B58>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C58)","v":""},null,{"$f":"IF(OR($B58<CH$8,$B58>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C58/1000)","v":""},null,"",null,{"$f":"IF(OR($B58<CL$8,$B58>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C58)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B58<CW$8,$B58>CW$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B58<CY$8,$B58>CY$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B58<DA$8,$B58>DA$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B58<DC$8,$B58>DC$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B58-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B58-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B58<DE$8,$B58>DE$9),\"\",1*DE58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,null,{"$f":"IF(OR($B58<DI$8,$B58>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B58<KZ$8,$B58>KZ$9),\"\",1*KZ58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,null,null,null,{"$f":"IF(OR($B58<LF$8,$B58>LF$9),\"\",1*LF58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,null,null,null,{"$f":"IF(OR($B58<LL$8,$B58>LL$9),\"\",1*LL58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,null,null,{"$f":"IF(OR($B58<LQ$8,$B58>LQ$9),\"\",1*LQ58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,null,null,null,{"$f":"IF(OR($B58<LW$8,$B58>LW$9),\"\",1*LW58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""},null,null,null,null,null,{"$f":"IF(OR($B58<MC$8,$B58>MC$9),\"\",1*MC58*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B58)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C58)","v":""}]
[null,2062,0.23668540885016209,3.0000000000000002E-2,0.53577964207297968,1.29E-2,null,null,{"$f":"IF(OR($B59<I$8,$B59>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C59)","v":""},null,{"$f":"IF(OR($B59<I$8,$B59>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C59)/1000)","v":""},null,{"$f":"IF(OR($B59<M$8,$B59>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C59)","v":""},null,{"$f":"IF(OR($B59<M$8,$B59>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<Q$8,$B59>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<Q$8,$B59>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<U$8,$B59>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<U$8,$B59>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<Y$8,$B59>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<Y$8,$B59>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C59)/1000)","v":""},null,{"$f":"IF(OR($B59<AC$8,$B59>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<AC$8,$B59>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<AG$8,$B59>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C59/100))","v":""},null,{"$f":"IF(OR($B59<AG$8,$B59>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B59<AR$8,$B59>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C59/100))","v":""},null,{"$f":"IF(OR($B59<AR$8,$B59>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B59<CH$8,$B59>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C59)","v":""},null,{"$f":"IF(OR($B59<CH$8,$B59>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C59/1000)","v":""},null,"",null,{"$f":"IF(OR($B59<CL$8,$B59>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C59)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B59<CW$8,$B59>CW$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B59<CY$8,$B59>CY$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B59<DA$8,$B59>DA$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B59<DC$8,$B59>DC$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B59-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B59-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B59<DE$8,$B59>DE$9),\"\",1*DE59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,null,{"$f":"IF(OR($B59<DI$8,$B59>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B59<KZ$8,$B59>KZ$9),\"\",1*KZ59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,null,null,null,{"$f":"IF(OR($B59<LF$8,$B59>LF$9),\"\",1*LF59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,null,null,null,{"$f":"IF(OR($B59<LL$8,$B59>LL$9),\"\",1*LL59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,null,null,{"$f":"IF(OR($B59<LQ$8,$B59>LQ$9),\"\",1*LQ59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,null,null,null,{"$f":"IF(OR($B59<LW$8,$B59>LW$9),\"\",1*LW59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""},null,null,null,null,null,{"$f":"IF(OR($B59<MC$8,$B59>MC$9),\"\",1*MC59*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B59)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C59)","v":""}]
[null,2063,0.22979165907782728,3.0000000000000002E-2,0.52895610827621653,1.29E-2,null,null,{"$f":"IF(OR($B60<I$8,$B60>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C60)","v":""},null,{"$f":"IF(OR($B60<I$8,$B60>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C60)/1000)","v":""},null,{"$f":"IF(OR($B60<M$8,$B60>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C60)","v":""},null,{"$f":"IF(OR($B60<M$8,$B60>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<Q$8,$B60>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<Q$8,$B60>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<U$8,$B60>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<U$8,$B60>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<Y$8,$B60>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<Y$8,$B60>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C60)/1000)","v":""},null,{"$f":"IF(OR($B60<AC$8,$B60>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<AC$8,$B60>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<AG$8,$B60>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C60/100))","v":""},null,{"$f":"IF(OR($B60<AG$8,$B60>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B60<AR$8,$B60>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C60/100))","v":""},null,{"$f":"IF(OR($B60<AR$8,$B60>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B60<CH$8,$B60>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C60)","v":""},null,{"$f":"IF(OR($B60<CH$8,$B60>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C60/1000)","v":""},null,"",null,{"$f":"IF(OR($B60<CL$8,$B60>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C60)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B60<CW$8,$B60>CW$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B60<CY$8,$B60>CY$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B60<DA$8,$B60>DA$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B60<DC$8,$B60>DC$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B60-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B60-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B60<DE$8,$B60>DE$9),\"\",1*DE60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,null,{"$f":"IF(OR($B60<DI$8,$B60>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B60<KZ$8,$B60>KZ$9),\"\",1*KZ60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,null,null,null,{"$f":"IF(OR($B60<LF$8,$B60>LF$9),\"\",1*LF60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,null,null,null,{"$f":"IF(OR($B60<LL$8,$B60>LL$9),\"\",1*LL60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,null,null,{"$f":"IF(OR($B60<LQ$8,$B60>LQ$9),\"\",1*LQ60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,null,null,null,{"$f":"IF(OR($B60<LW$8,$B60>LW$9),\"\",1*LW60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""},null,null,null,null,null,{"$f":"IF(OR($B60<MC$8,$B60>MC$9),\"\",1*MC60*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B60)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C60)","v":""}]
[null,2064,0.22309869813381289,3.0000000000000002E-2,0.52221947702262472,1.29E-2,null,null,{"$f":"IF(OR($B61<I$8,$B61>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C61)","v":""},null,{"$f":"IF(OR($B61<I$8,$B61>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C61)/1000)","v":""},null,{"$f":"IF(OR($B61<M$8,$B61>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C61)","v":""},null,{"$f":"IF(OR($B61<M$8,$B61>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<Q$8,$B61>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<Q$8,$B61>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<U$8,$B61>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<U$8,$B61>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<Y$8,$B61>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<Y$8,$B61>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C61)/1000)","v":""},null,{"$f":"IF(OR($B61<AC$8,$B61>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<AC$8,$B61>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<AG$8,$B61>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C61/100))","v":""},null,{"$f":"IF(OR($B61<AG$8,$B61>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B61<AR$8,$B61>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C61/100))","v":""},null,{"$f":"IF(OR($B61<AR$8,$B61>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B61<CH$8,$B61>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C61)","v":""},null,{"$f":"IF(OR($B61<CH$8,$B61>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C61/1000)","v":""},null,"",null,{"$f":"IF(OR($B61<CL$8,$B61>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C61)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B61<CW$8,$B61>CW$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B61<CY$8,$B61>CY$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B61<DA$8,$B61>DA$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B61<DC$8,$B61>DC$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B61-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B61-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B61<DE$8,$B61>DE$9),\"\",1*DE61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,null,{"$f":"IF(OR($B61<DI$8,$B61>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B61<KZ$8,$B61>KZ$9),\"\",1*KZ61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,null,null,null,{"$f":"IF(OR($B61<LF$8,$B61>LF$9),\"\",1*LF61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,null,null,null,{"$f":"IF(OR($B61<LL$8,$B61>LL$9),\"\",1*LL61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,null,null,{"$f":"IF(OR($B61<LQ$8,$B61>LQ$9),\"\",1*LQ61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,null,null,null,{"$f":"IF(OR($B61<LW$8,$B61>LW$9),\"\",1*LW61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""},null,null,null,null,null,{"$f":"IF(OR($B61<MC$8,$B61>MC$9),\"\",1*MC61*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B61)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C61)","v":""}]
[null,2065,0.21660067779981834,3.0000000000000002E-2,0.5155686415466727,1.29E-2,null,null,{"$f":"IF(OR($B62<I$8,$B62>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C62)","v":""},null,{"$f":"IF(OR($B62<I$8,$B62>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C62)/1000)","v":""},null,{"$f":"IF(OR($B62<M$8,$B62>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C62)","v":""},null,{"$f":"IF(OR($B62<M$8,$B62>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<Q$8,$B62>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<Q$8,$B62>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<U$8,$B62>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<U$8,$B62>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<Y$8,$B62>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<Y$8,$B62>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C62)/1000)","v":""},null,{"$f":"IF(OR($B62<AC$8,$B62>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<AC$8,$B62>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<AG$8,$B62>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C62/100))","v":""},null,{"$f":"IF(OR($B62<AG$8,$B62>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B62<AR$8,$B62>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C62/100))","v":""},null,{"$f":"IF(OR($B62<AR$8,$B62>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B62<CH$8,$B62>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C62)","v":""},null,{"$f":"IF(OR($B62<CH$8,$B62>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C62/1000)","v":""},null,"",null,{"$f":"IF(OR($B62<CL$8,$B62>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C62)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B62<CW$8,$B62>CW$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B62<CY$8,$B62>CY$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B62<DA$8,$B62>DA$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B62<DC$8,$B62>DC$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B62-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B62-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B62<DE$8,$B62>DE$9),\"\",1*DE62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,null,{"$f":"IF(OR($B62<DI$8,$B62>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B62<KZ$8,$B62>KZ$9),\"\",1*KZ62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,null,null,null,{"$f":"IF(OR($B62<LF$8,$B62>LF$9),\"\",1*LF62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,null,null,null,{"$f":"IF(OR($B62<LL$8,$B62>LL$9),\"\",1*LL62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,null,null,{"$f":"IF(OR($B62<LQ$8,$B62>LQ$9),\"\",1*LQ62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,null,null,null,{"$f":"IF(OR($B62<LW$8,$B62>LW$9),\"\",1*LW62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""},null,null,null,null,null,{"$f":"IF(OR($B62<MC$8,$B62>MC$9),\"\",1*MC62*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B62)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C62)","v":""}]
[null,2066,0.21029192019399839,3.0000000000000002E-2,0.50900250917827305,1.29E-2,null,null,{"$f":"IF(OR($B63<I$8,$B63>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C63)","v":""},null,{"$f":"IF(OR($B63<I$8,$B63>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C63)/1000)","v":""},null,{"$f":"IF(OR($B63<M$8,$B63>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C63)","v":""},null,{"$f":"IF(OR($B63<M$8,$B63>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<Q$8,$B63>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<Q$8,$B63>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<U$8,$B63>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<U$8,$B63>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<Y$8,$B63>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<Y$8,$B63>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C63)/1000)","v":""},null,{"$f":"IF(OR($B63<AC$8,$B63>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<AC$8,$B63>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<AG$8,$B63>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C63/100))","v":""},null,{"$f":"IF(OR($B63<AG$8,$B63>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B63<AR$8,$B63>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C63/100))","v":""},null,{"$f":"IF(OR($B63<AR$8,$B63>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B63<CH$8,$B63>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C63)","v":""},null,{"$f":"IF(OR($B63<CH$8,$B63>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C63/1000)","v":""},null,"",null,{"$f":"IF(OR($B63<CL$8,$B63>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C63)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B63<CW$8,$B63>CW$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B63<CY$8,$B63>CY$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B63<DA$8,$B63>DA$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B63<DC$8,$B63>DC$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B63-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B63-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B63<DE$8,$B63>DE$9),\"\",1*DE63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,null,{"$f":"IF(OR($B63<DI$8,$B63>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B63<KZ$8,$B63>KZ$9),\"\",1*KZ63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,null,null,null,{"$f":"IF(OR($B63<LF$8,$B63>LF$9),\"\",1*LF63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,null,null,null,{"$f":"IF(OR($B63<LL$8,$B63>LL$9),\"\",1*LL63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,null,null,{"$f":"IF(OR($B63<LQ$8,$B63>LQ$9),\"\",1*LQ63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,null,null,null,{"$f":"IF(OR($B63<LW$8,$B63>LW$9),\"\",1*LW63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""},null,null,null,null,null,{"$f":"IF(OR($B63<MC$8,$B63>MC$9),\"\",1*MC63*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B63)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C63)","v":""}]
[null,2067,0.20416691280970717,3.0000000000000002E-2,0.502520001163267,1.29E-2,null,null,{"$f":"IF(OR($B64<I$8,$B64>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C64)","v":""},null,{"$f":"IF(OR($B64<I$8,$B64>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C64)/1000)","v":""},null,{"$f":"IF(OR($B64<M$8,$B64>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C64)","v":""},null,{"$f":"IF(OR($B64<M$8,$B64>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<Q$8,$B64>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<Q$8,$B64>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<U$8,$B64>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<U$8,$B64>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<Y$8,$B64>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<Y$8,$B64>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C64)/1000)","v":""},null,{"$f":"IF(OR($B64<AC$8,$B64>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<AC$8,$B64>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<AG$8,$B64>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C64/100))","v":""},null,{"$f":"IF(OR($B64<AG$8,$B64>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B64<AR$8,$B64>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C64/100))","v":""},null,{"$f":"IF(OR($B64<AR$8,$B64>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B64<CH$8,$B64>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C64)","v":""},null,{"$f":"IF(OR($B64<CH$8,$B64>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C64/1000)","v":""},null,"",null,{"$f":"IF(OR($B64<CL$8,$B64>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C64)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B64<CW$8,$B64>CW$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B64<CY$8,$B64>CY$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B64<DA$8,$B64>DA$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B64<DC$8,$B64>DC$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B64-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B64-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B64<DE$8,$B64>DE$9),\"\",1*DE64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,null,{"$f":"IF(OR($B64<DI$8,$B64>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B64<KZ$8,$B64>KZ$9),\"\",1*KZ64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,null,null,null,{"$f":"IF(OR($B64<LF$8,$B64>LF$9),\"\",1*LF64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,null,null,null,{"$f":"IF(OR($B64<LL$8,$B64>LL$9),\"\",1*LL64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,null,null,{"$f":"IF(OR($B64<LQ$8,$B64>LQ$9),\"\",1*LQ64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,null,null,null,{"$f":"IF(OR($B64<LW$8,$B64>LW$9),\"\",1*LW64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""},null,null,null,null,null,{"$f":"IF(OR($B64<MC$8,$B64>MC$9),\"\",1*MC64*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B64)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C64)","v":""}]
[null,2068,0.19822030369874483,3.0000000000000002E-2,0.49612005248619512,1.29E-2,null,null,{"$f":"IF(OR($B65<I$8,$B65>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C65)","v":""},null,{"$f":"IF(OR($B65<I$8,$B65>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C65)/1000)","v":""},null,{"$f":"IF(OR($B65<M$8,$B65>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C65)","v":""},null,{"$f":"IF(OR($B65<M$8,$B65>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<Q$8,$B65>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<Q$8,$B65>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<U$8,$B65>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<U$8,$B65>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<Y$8,$B65>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<Y$8,$B65>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C65)/1000)","v":""},null,{"$f":"IF(OR($B65<AC$8,$B65>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<AC$8,$B65>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<AG$8,$B65>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C65/100))","v":""},null,{"$f":"IF(OR($B65<AG$8,$B65>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B65<AR$8,$B65>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C65/100))","v":""},null,{"$f":"IF(OR($B65<AR$8,$B65>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B65<CH$8,$B65>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C65)","v":""},null,{"$f":"IF(OR($B65<CH$8,$B65>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C65/1000)","v":""},null,"",null,{"$f":"IF(OR($B65<CL$8,$B65>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C65)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B65<CW$8,$B65>CW$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B65<CY$8,$B65>CY$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B65<DA$8,$B65>DA$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B65<DC$8,$B65>DC$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B65-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B65-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B65<DE$8,$B65>DE$9),\"\",1*DE65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,null,{"$f":"IF(OR($B65<DI$8,$B65>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B65<KZ$8,$B65>KZ$9),\"\",1*KZ65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,null,null,null,{"$f":"IF(OR($B65<LF$8,$B65>LF$9),\"\",1*LF65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,null,null,null,{"$f":"IF(OR($B65<LL$8,$B65>LL$9),\"\",1*LL65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,null,null,{"$f":"IF(OR($B65<LQ$8,$B65>LQ$9),\"\",1*LQ65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,null,null,null,{"$f":"IF(OR($B65<LW$8,$B65>LW$9),\"\",1*LW65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""},null,null,null,null,null,{"$f":"IF(OR($B65<MC$8,$B65>MC$9),\"\",1*MC65*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B65)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C65)","v":""}]
[null,2069,0.19244689679489788,3.0000000000000002E-2,0.48980161169532549,1.29E-2,null,null,{"$f":"IF(OR($B66<I$8,$B66>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C66)","v":""},null,{"$f":"IF(OR($B66<I$8,$B66>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C66)/1000)","v":""},null,{"$f":"IF(OR($B66<M$8,$B66>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C66)","v":""},null,{"$f":"IF(OR($B66<M$8,$B66>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<Q$8,$B66>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<Q$8,$B66>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<U$8,$B66>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<U$8,$B66>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<Y$8,$B66>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<Y$8,$B66>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C66)/1000)","v":""},null,{"$f":"IF(OR($B66<AC$8,$B66>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<AC$8,$B66>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<AG$8,$B66>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C66/100))","v":""},null,{"$f":"IF(OR($B66<AG$8,$B66>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B66<AR$8,$B66>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C66/100))","v":""},null,{"$f":"IF(OR($B66<AR$8,$B66>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B66<CH$8,$B66>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C66)","v":""},null,{"$f":"IF(OR($B66<CH$8,$B66>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C66/1000)","v":""},null,"",null,{"$f":"IF(OR($B66<CL$8,$B66>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C66)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B66<CW$8,$B66>CW$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B66<CY$8,$B66>CY$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B66<DA$8,$B66>DA$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B66<DC$8,$B66>DC$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B66-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B66-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B66<DE$8,$B66>DE$9),\"\",1*DE66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,null,{"$f":"IF(OR($B66<DI$8,$B66>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B66<KZ$8,$B66>KZ$9),\"\",1*KZ66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,null,null,null,{"$f":"IF(OR($B66<LF$8,$B66>LF$9),\"\",1*LF66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,null,null,null,{"$f":"IF(OR($B66<LL$8,$B66>LL$9),\"\",1*LL66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,null,null,{"$f":"IF(OR($B66<LQ$8,$B66>LQ$9),\"\",1*LQ66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,null,null,null,{"$f":"IF(OR($B66<LW$8,$B66>LW$9),\"\",1*LW66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""},null,null,null,null,null,{"$f":"IF(OR($B66<MC$8,$B66>MC$9),\"\",1*MC66*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B66)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C66)","v":""}]
[null,2070,0.18684164737368725,3.0000000000000002E-2,0.48356364072990971,1.29E-2,null,null,{"$f":"IF(OR($B67<I$8,$B67>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C67)","v":""},null,{"$f":"IF(OR($B67<I$8,$B67>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C67)/1000)","v":""},null,{"$f":"IF(OR($B67<M$8,$B67>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C67)","v":""},null,{"$f":"IF(OR($B67<M$8,$B67>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<Q$8,$B67>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<Q$8,$B67>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<U$8,$B67>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<U$8,$B67>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<Y$8,$B67>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<Y$8,$B67>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C67)/1000)","v":""},null,{"$f":"IF(OR($B67<AC$8,$B67>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<AC$8,$B67>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<AG$8,$B67>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C67/100))","v":""},null,{"$f":"IF(OR($B67<AG$8,$B67>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B67<AR$8,$B67>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C67/100))","v":""},null,{"$f":"IF(OR($B67<AR$8,$B67>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B67<CH$8,$B67>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C67)","v":""},null,{"$f":"IF(OR($B67<CH$8,$B67>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C67/1000)","v":""},null,"",null,{"$f":"IF(OR($B67<CL$8,$B67>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C67)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B67<CW$8,$B67>CW$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B67<CY$8,$B67>CY$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B67<DA$8,$B67>DA$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B67<DC$8,$B67>DC$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B67-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B67-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B67<DE$8,$B67>DE$9),\"\",1*DE67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,null,{"$f":"IF(OR($B67<DI$8,$B67>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B67<KZ$8,$B67>KZ$9),\"\",1*KZ67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,null,null,null,{"$f":"IF(OR($B67<LF$8,$B67>LF$9),\"\",1*LF67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,null,null,null,{"$f":"IF(OR($B67<LL$8,$B67>LL$9),\"\",1*LL67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,null,null,{"$f":"IF(OR($B67<LQ$8,$B67>LQ$9),\"\",1*LQ67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,null,null,null,{"$f":"IF(OR($B67<LW$8,$B67>LW$9),\"\",1*LW67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""},null,null,null,null,null,{"$f":"IF(OR($B67<MC$8,$B67>MC$9),\"\",1*MC67*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B67)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C67)","v":""}]
[null,2071,0.18139965764435656,3.0000000000000002E-2,0.47740511474963943,1.29E-2,null,null,{"$f":"IF(OR($B68<I$8,$B68>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C68)","v":""},null,{"$f":"IF(OR($B68<I$8,$B68>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C68)/1000)","v":""},null,{"$f":"IF(OR($B68<M$8,$B68>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C68)","v":""},null,{"$f":"IF(OR($B68<M$8,$B68>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<Q$8,$B68>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<Q$8,$B68>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<U$8,$B68>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<U$8,$B68>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<Y$8,$B68>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<Y$8,$B68>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C68)/1000)","v":""},null,{"$f":"IF(OR($B68<AC$8,$B68>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<AC$8,$B68>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<AG$8,$B68>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C68/100))","v":""},null,{"$f":"IF(OR($B68<AG$8,$B68>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B68<AR$8,$B68>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C68/100))","v":""},null,{"$f":"IF(OR($B68<AR$8,$B68>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B68<CH$8,$B68>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C68)","v":""},null,{"$f":"IF(OR($B68<CH$8,$B68>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C68/1000)","v":""},null,"",null,{"$f":"IF(OR($B68<CL$8,$B68>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C68)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B68<CW$8,$B68>CW$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B68<CY$8,$B68>CY$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B68<DA$8,$B68>DA$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B68<DC$8,$B68>DC$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B68-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B68-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B68<DE$8,$B68>DE$9),\"\",1*DE68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,null,{"$f":"IF(OR($B68<DI$8,$B68>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B68<KZ$8,$B68>KZ$9),\"\",1*KZ68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,null,null,null,{"$f":"IF(OR($B68<LF$8,$B68>LF$9),\"\",1*LF68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,null,null,null,{"$f":"IF(OR($B68<LL$8,$B68>LL$9),\"\",1*LL68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,null,null,{"$f":"IF(OR($B68<LQ$8,$B68>LQ$9),\"\",1*LQ68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,null,null,null,{"$f":"IF(OR($B68<LW$8,$B68>LW$9),\"\",1*LW68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""},null,null,null,null,null,{"$f":"IF(OR($B68<MC$8,$B68>MC$9),\"\",1*MC68*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B68)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C68)","v":""}]
[null,2072,0.17611617247024908,3.0000000000000002E-2,0.47132502196627452,1.29E-2,null,null,{"$f":"IF(OR($B69<I$8,$B69>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C69)","v":""},null,{"$f":"IF(OR($B69<I$8,$B69>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C69)/1000)","v":""},null,{"$f":"IF(OR($B69<M$8,$B69>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C69)","v":""},null,{"$f":"IF(OR($B69<M$8,$B69>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<Q$8,$B69>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<Q$8,$B69>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<U$8,$B69>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<U$8,$B69>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<Y$8,$B69>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<Y$8,$B69>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C69)/1000)","v":""},null,{"$f":"IF(OR($B69<AC$8,$B69>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<AC$8,$B69>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<AG$8,$B69>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C69/100))","v":""},null,{"$f":"IF(OR($B69<AG$8,$B69>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B69<AR$8,$B69>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C69/100))","v":""},null,{"$f":"IF(OR($B69<AR$8,$B69>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B69<CH$8,$B69>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C69)","v":""},null,{"$f":"IF(OR($B69<CH$8,$B69>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C69/1000)","v":""},null,"",null,{"$f":"IF(OR($B69<CL$8,$B69>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C69)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B69<CW$8,$B69>CW$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B69<CY$8,$B69>CY$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B69<DA$8,$B69>DA$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B69<DC$8,$B69>DC$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B69-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B69-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B69<DE$8,$B69>DE$9),\"\",1*DE69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,null,{"$f":"IF(OR($B69<DI$8,$B69>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B69<KZ$8,$B69>KZ$9),\"\",1*KZ69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,null,null,null,{"$f":"IF(OR($B69<LF$8,$B69>LF$9),\"\",1*LF69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,null,null,null,{"$f":"IF(OR($B69<LL$8,$B69>LL$9),\"\",1*LL69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,null,null,{"$f":"IF(OR($B69<LQ$8,$B69>LQ$9),\"\",1*LQ69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,null,null,null,{"$f":"IF(OR($B69<LW$8,$B69>LW$9),\"\",1*LW69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""},null,null,null,null,null,{"$f":"IF(OR($B69<MC$8,$B69>MC$9),\"\",1*MC69*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B69)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C69)","v":""}]
[null,2073,0.17098657521383406,3.0000000000000002E-2,0.4653223634774159,1.29E-2,null,null,{"$f":"IF(OR($B70<I$8,$B70>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C70)","v":""},null,{"$f":"IF(OR($B70<I$8,$B70>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C70)/1000)","v":""},null,{"$f":"IF(OR($B70<M$8,$B70>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C70)","v":""},null,{"$f":"IF(OR($B70<M$8,$B70>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<Q$8,$B70>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<Q$8,$B70>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<U$8,$B70>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<U$8,$B70>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<Y$8,$B70>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<Y$8,$B70>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C70)/1000)","v":""},null,{"$f":"IF(OR($B70<AC$8,$B70>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<AC$8,$B70>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<AG$8,$B70>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C70/100))","v":""},null,{"$f":"IF(OR($B70<AG$8,$B70>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B70<AR$8,$B70>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C70/100))","v":""},null,{"$f":"IF(OR($B70<AR$8,$B70>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B70<CH$8,$B70>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C70)","v":""},null,{"$f":"IF(OR($B70<CH$8,$B70>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C70/1000)","v":""},null,"",null,{"$f":"IF(OR($B70<CL$8,$B70>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C70)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B70<CW$8,$B70>CW$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B70<CY$8,$B70>CY$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B70<DA$8,$B70>DA$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B70<DC$8,$B70>DC$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B70-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B70-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B70<DE$8,$B70>DE$9),\"\",1*DE70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,null,{"$f":"IF(OR($B70<DI$8,$B70>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B70<KZ$8,$B70>KZ$9),\"\",1*KZ70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,null,null,null,{"$f":"IF(OR($B70<LF$8,$B70>LF$9),\"\",1*LF70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,null,null,null,{"$f":"IF(OR($B70<LL$8,$B70>LL$9),\"\",1*LL70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,null,null,{"$f":"IF(OR($B70<LQ$8,$B70>LQ$9),\"\",1*LQ70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,null,null,null,{"$f":"IF(OR($B70<LW$8,$B70>LW$9),\"\",1*LW70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""},null,null,null,null,null,{"$f":"IF(OR($B70<MC$8,$B70>MC$9),\"\",1*MC70*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B70)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C70)","v":""}]
[null,2074,0.1660063837027515,3.0000000000000002E-2,0.45939615310239507,1.29E-2,null,null,{"$f":"IF(OR($B71<I$8,$B71>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C71)","v":""},null,{"$f":"IF(OR($B71<I$8,$B71>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C71)/1000)","v":""},null,{"$f":"IF(OR($B71<M$8,$B71>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C71)","v":""},null,{"$f":"IF(OR($B71<M$8,$B71>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<Q$8,$B71>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<Q$8,$B71>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<U$8,$B71>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<U$8,$B71>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<Y$8,$B71>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<Y$8,$B71>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C71)/1000)","v":""},null,{"$f":"IF(OR($B71<AC$8,$B71>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<AC$8,$B71>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<AG$8,$B71>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C71/100))","v":""},null,{"$f":"IF(OR($B71<AG$8,$B71>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B71<AR$8,$B71>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C71/100))","v":""},null,{"$f":"IF(OR($B71<AR$8,$B71>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B71<CH$8,$B71>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C71)","v":""},null,{"$f":"IF(OR($B71<CH$8,$B71>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C71/1000)","v":""},null,"",null,{"$f":"IF(OR($B71<CL$8,$B71>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C71)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B71<CW$8,$B71>CW$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B71<CY$8,$B71>CY$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B71<DA$8,$B71>DA$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B71<DC$8,$B71>DC$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B71-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B71-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B71<DE$8,$B71>DE$9),\"\",1*DE71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,null,{"$f":"IF(OR($B71<DI$8,$B71>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B71<KZ$8,$B71>KZ$9),\"\",1*KZ71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,null,null,null,{"$f":"IF(OR($B71<LF$8,$B71>LF$9),\"\",1*LF71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,null,null,null,{"$f":"IF(OR($B71<LL$8,$B71>LL$9),\"\",1*LL71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,null,null,{"$f":"IF(OR($B71<LQ$8,$B71>LQ$9),\"\",1*LQ71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,null,null,null,{"$f":"IF(OR($B71<LW$8,$B71>LW$9),\"\",1*LW71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""},null,null,null,null,null,{"$f":"IF(OR($B71<MC$8,$B71>MC$9),\"\",1*MC71*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B71)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C71)","v":""}]
[null,2075,0.16117124631335097,3.0000000000000002E-2,0.45354541722025382,1.29E-2,null,null,{"$f":"IF(OR($B72<I$8,$B72>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C72)","v":""},null,{"$f":"IF(OR($B72<I$8,$B72>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C72)/1000)","v":""},null,{"$f":"IF(OR($B72<M$8,$B72>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C72)","v":""},null,{"$f":"IF(OR($B72<M$8,$B72>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<Q$8,$B72>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<Q$8,$B72>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<U$8,$B72>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<U$8,$B72>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<Y$8,$B72>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<Y$8,$B72>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C72)/1000)","v":""},null,{"$f":"IF(OR($B72<AC$8,$B72>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<AC$8,$B72>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<AG$8,$B72>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C72/100))","v":""},null,{"$f":"IF(OR($B72<AG$8,$B72>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B72<AR$8,$B72>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C72/100))","v":""},null,{"$f":"IF(OR($B72<AR$8,$B72>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B72<CH$8,$B72>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C72)","v":""},null,{"$f":"IF(OR($B72<CH$8,$B72>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C72/1000)","v":""},null,"",null,{"$f":"IF(OR($B72<CL$8,$B72>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C72)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B72<CW$8,$B72>CW$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B72<CY$8,$B72>CY$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B72<DA$8,$B72>DA$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B72<DC$8,$B72>DC$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B72-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B72-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B72<DE$8,$B72>DE$9),\"\",1*DE72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,null,{"$f":"IF(OR($B72<DI$8,$B72>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B72<KZ$8,$B72>KZ$9),\"\",1*KZ72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,null,null,null,{"$f":"IF(OR($B72<LF$8,$B72>LF$9),\"\",1*LF72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,null,null,null,{"$f":"IF(OR($B72<LL$8,$B72>LL$9),\"\",1*LL72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,null,null,{"$f":"IF(OR($B72<LQ$8,$B72>LQ$9),\"\",1*LQ72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,null,null,null,{"$f":"IF(OR($B72<LW$8,$B72>LW$9),\"\",1*LW72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""},null,null,null,null,null,{"$f":"IF(OR($B72<MC$8,$B72>MC$9),\"\",1*MC72*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B72)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C72)","v":""}]
[null,2076,0.15647693816830191,3.0000000000000002E-2,0.44776919460978759,1.29E-2,null,null,{"$f":"IF(OR($B73<I$8,$B73>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C73)","v":""},null,{"$f":"IF(OR($B73<I$8,$B73>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C73)/1000)","v":""},null,{"$f":"IF(OR($B73<M$8,$B73>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C73)","v":""},null,{"$f":"IF(OR($B73<M$8,$B73>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<Q$8,$B73>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<Q$8,$B73>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<U$8,$B73>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<U$8,$B73>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<Y$8,$B73>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<Y$8,$B73>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C73)/1000)","v":""},null,{"$f":"IF(OR($B73<AC$8,$B73>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<AC$8,$B73>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<AG$8,$B73>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C73/100))","v":""},null,{"$f":"IF(OR($B73<AG$8,$B73>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B73<AR$8,$B73>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C73/100))","v":""},null,{"$f":"IF(OR($B73<AR$8,$B73>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B73<CH$8,$B73>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C73)","v":""},null,{"$f":"IF(OR($B73<CH$8,$B73>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C73/1000)","v":""},null,"",null,{"$f":"IF(OR($B73<CL$8,$B73>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C73)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B73<CW$8,$B73>CW$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B73<CY$8,$B73>CY$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B73<DA$8,$B73>DA$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B73<DC$8,$B73>DC$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B73-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B73-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B73<DE$8,$B73>DE$9),\"\",1*DE73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,null,{"$f":"IF(OR($B73<DI$8,$B73>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B73<KZ$8,$B73>KZ$9),\"\",1*KZ73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,null,null,null,{"$f":"IF(OR($B73<LF$8,$B73>LF$9),\"\",1*LF73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,null,null,null,{"$f":"IF(OR($B73<LL$8,$B73>LL$9),\"\",1*LL73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,null,null,{"$f":"IF(OR($B73<LQ$8,$B73>LQ$9),\"\",1*LQ73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,null,null,null,{"$f":"IF(OR($B73<LW$8,$B73>LW$9),\"\",1*LW73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""},null,null,null,null,null,{"$f":"IF(OR($B73<MC$8,$B73>MC$9),\"\",1*MC73*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B73)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C73)","v":""}]
[null,2077,0.1519193574449533,3.0000000000000002E-2,0.44206653629162568,1.29E-2,null,null,{"$f":"IF(OR($B74<I$8,$B74>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C74)","v":""},null,{"$f":"IF(OR($B74<I$8,$B74>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C74)/1000)","v":""},null,{"$f":"IF(OR($B74<M$8,$B74>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C74)","v":""},null,{"$f":"IF(OR($B74<M$8,$B74>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<Q$8,$B74>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<Q$8,$B74>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<U$8,$B74>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<U$8,$B74>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<Y$8,$B74>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<Y$8,$B74>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C74)/1000)","v":""},null,{"$f":"IF(OR($B74<AC$8,$B74>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<AC$8,$B74>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<AG$8,$B74>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C74/100))","v":""},null,{"$f":"IF(OR($B74<AG$8,$B74>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B74<AR$8,$B74>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C74/100))","v":""},null,{"$f":"IF(OR($B74<AR$8,$B74>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B74<CH$8,$B74>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C74)","v":""},null,{"$f":"IF(OR($B74<CH$8,$B74>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C74/1000)","v":""},null,"",null,{"$f":"IF(OR($B74<CL$8,$B74>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C74)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B74<CW$8,$B74>CW$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B74<CY$8,$B74>CY$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B74<DA$8,$B74>DA$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B74<DC$8,$B74>DC$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B74-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B74-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B74<DE$8,$B74>DE$9),\"\",1*DE74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,null,{"$f":"IF(OR($B74<DI$8,$B74>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B74<KZ$8,$B74>KZ$9),\"\",1*KZ74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,null,null,null,{"$f":"IF(OR($B74<LF$8,$B74>LF$9),\"\",1*LF74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,null,null,null,{"$f":"IF(OR($B74<LL$8,$B74>LL$9),\"\",1*LL74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,null,null,{"$f":"IF(OR($B74<LQ$8,$B74>LQ$9),\"\",1*LQ74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,null,null,null,{"$f":"IF(OR($B74<LW$8,$B74>LW$9),\"\",1*LW74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""},null,null,null,null,null,{"$f":"IF(OR($B74<MC$8,$B74>MC$9),\"\",1*MC74*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B74)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C74)","v":""}]
[null,2078,0.1474945217912168,3.0000000000000002E-2,0.43643650537232276,1.29E-2,null,null,{"$f":"IF(OR($B75<I$8,$B75>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C75)","v":""},null,{"$f":"IF(OR($B75<I$8,$B75>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C75)/1000)","v":""},null,{"$f":"IF(OR($B75<M$8,$B75>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C75)","v":""},null,{"$f":"IF(OR($B75<M$8,$B75>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<Q$8,$B75>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<Q$8,$B75>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<U$8,$B75>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<U$8,$B75>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<Y$8,$B75>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<Y$8,$B75>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C75)/1000)","v":""},null,{"$f":"IF(OR($B75<AC$8,$B75>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<AC$8,$B75>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<AG$8,$B75>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C75/100))","v":""},null,{"$f":"IF(OR($B75<AG$8,$B75>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B75<AR$8,$B75>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C75/100))","v":""},null,{"$f":"IF(OR($B75<AR$8,$B75>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B75<CH$8,$B75>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C75)","v":""},null,{"$f":"IF(OR($B75<CH$8,$B75>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C75/1000)","v":""},null,"",null,{"$f":"IF(OR($B75<CL$8,$B75>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C75)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B75<CW$8,$B75>CW$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B75<CY$8,$B75>CY$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B75<DA$8,$B75>DA$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B75<DC$8,$B75>DC$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B75-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B75-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B75<DE$8,$B75>DE$9),\"\",1*DE75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,null,{"$f":"IF(OR($B75<DI$8,$B75>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,{"$f":"IF(OR($B75<JR$8,$B75>JR$9),\"\",JR$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<JV$8,$B75>JV$9),\"\",JV$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<JZ$8,$B75>JZ$9),\"\",JZ$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<KD$8,$B75>KD$9),\"\",KD$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<KH$8,$B75>KH$9),\"\",KH$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<KL$8,$B75>KL$9),\"\",KL$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<KP$8,$B75>KP$9),\"\",KP$12*$C75)","v":""},"","",null,{"$f":"IF(OR($B75<KT$8,$B75>KT$9),\"\",KT$12*$C75)","v":""},"","",null,null,null,null,null,{"$f":"IF(OR($B75<KZ$8,$B75>KZ$9),\"\",1*KZ75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,null,null,null,{"$f":"IF(OR($B75<LF$8,$B75>LF$9),\"\",1*LF75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,null,null,null,{"$f":"IF(OR($B75<LL$8,$B75>LL$9),\"\",1*LL75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,null,null,{"$f":"IF(OR($B75<LQ$8,$B75>LQ$9),\"\",1*LQ75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,null,null,null,{"$f":"IF(OR($B75<LW$8,$B75>LW$9),\"\",1*LW75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""},null,null,null,null,null,{"$f":"IF(OR($B75<MC$8,$B75>MC$9),\"\",1*MC75*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B75)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C75)","v":""}]
[null,2079,0.14319856484584156,3.0000000000000002E-2,0.43087817689043617,1.29E-2,null,null,{"$f":"IF(OR($B76<I$8,$B76>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C76)","v":""},null,{"$f":"IF(OR($B76<I$8,$B76>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C76)/1000)","v":""},null,{"$f":"IF(OR($B76<M$8,$B76>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C76)","v":""},null,{"$f":"IF(OR($B76<M$8,$B76>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<Q$8,$B76>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<Q$8,$B76>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<U$8,$B76>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<U$8,$B76>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<Y$8,$B76>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<Y$8,$B76>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C76)/1000)","v":""},null,{"$f":"IF(OR($B76<AC$8,$B76>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<AC$8,$B76>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<AG$8,$B76>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C76/100))","v":""},null,{"$f":"IF(OR($B76<AG$8,$B76>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B76<AR$8,$B76>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C76/100))","v":""},null,{"$f":"IF(OR($B76<AR$8,$B76>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B76<CH$8,$B76>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C76)","v":""},null,{"$f":"IF(OR($B76<CH$8,$B76>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C76/1000)","v":""},null,"",null,{"$f":"IF(OR($B76<CL$8,$B76>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C76)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B76<CW$8,$B76>CW$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B76<CY$8,$B76>CY$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B76<DA$8,$B76>DA$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B76<DC$8,$B76>DC$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B76-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B76-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B76<DE$8,$B76>DE$9),\"\",1*DE76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,null,{"$f":"IF(OR($B76<DI$8,$B76>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B76<KZ$8,$B76>KZ$9),\"\",1*KZ76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,null,null,null,{"$f":"IF(OR($B76<LF$8,$B76>LF$9),\"\",1*LF76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,null,null,null,{"$f":"IF(OR($B76<LL$8,$B76>LL$9),\"\",1*LL76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,null,null,{"$f":"IF(OR($B76<LQ$8,$B76>LQ$9),\"\",1*LQ76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,null,null,null,{"$f":"IF(OR($B76<LW$8,$B76>LW$9),\"\",1*LW76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""},null,null,null,null,null,{"$f":"IF(OR($B76<MC$8,$B76>MC$9),\"\",1*MC76*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B76)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C76)","v":""}]
[null,2080,0.13902773286004036,3.0000000000000002E-2,0.42539063766456336,1.29E-2,null,null,{"$f":"IF(OR($B77<I$8,$B77>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C77)","v":""},null,{"$f":"IF(OR($B77<I$8,$B77>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C77)/1000)","v":""},null,{"$f":"IF(OR($B77<M$8,$B77>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C77)","v":""},null,{"$f":"IF(OR($B77<M$8,$B77>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<Q$8,$B77>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<Q$8,$B77>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<U$8,$B77>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<U$8,$B77>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<Y$8,$B77>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<Y$8,$B77>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C77)/1000)","v":""},null,{"$f":"IF(OR($B77<AC$8,$B77>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<AC$8,$B77>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<AG$8,$B77>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C77/100))","v":""},null,{"$f":"IF(OR($B77<AG$8,$B77>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B77<AR$8,$B77>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C77/100))","v":""},null,{"$f":"IF(OR($B77<AR$8,$B77>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B77<CH$8,$B77>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C77)","v":""},null,{"$f":"IF(OR($B77<CH$8,$B77>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C77/1000)","v":""},null,"",null,{"$f":"IF(OR($B77<CL$8,$B77>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C77)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B77<CW$8,$B77>CW$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B77<CY$8,$B77>CY$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B77<DA$8,$B77>DA$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B77<DC$8,$B77>DC$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B77-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B77-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B77<DE$8,$B77>DE$9),\"\",1*DE77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,null,{"$f":"IF(OR($B77<DI$8,$B77>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B77<KZ$8,$B77>KZ$9),\"\",1*KZ77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,null,null,null,{"$f":"IF(OR($B77<LF$8,$B77>LF$9),\"\",1*LF77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,null,null,null,{"$f":"IF(OR($B77<LL$8,$B77>LL$9),\"\",1*LL77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,null,null,{"$f":"IF(OR($B77<LQ$8,$B77>LQ$9),\"\",1*LQ77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,null,null,null,{"$f":"IF(OR($B77<LW$8,$B77>LW$9),\"\",1*LW77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""},null,null,null,null,null,{"$f":"IF(OR($B77<MC$8,$B77>MC$9),\"\",1*MC77*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B77)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C77)","v":""}]
[null,2081,0.13497838141751492,3.0000000000000002E-2,0.41997298614331463,1.29E-2,null,null,{"$f":"IF(OR($B78<I$8,$B78>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C78)","v":""},null,{"$f":"IF(OR($B78<I$8,$B78>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C78)/1000)","v":""},null,{"$f":"IF(OR($B78<M$8,$B78>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C78)","v":""},null,{"$f":"IF(OR($B78<M$8,$B78>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<Q$8,$B78>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<Q$8,$B78>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<U$8,$B78>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<U$8,$B78>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<Y$8,$B78>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<Y$8,$B78>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C78)/1000)","v":""},null,{"$f":"IF(OR($B78<AC$8,$B78>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<AC$8,$B78>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<AG$8,$B78>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C78/100))","v":""},null,{"$f":"IF(OR($B78<AG$8,$B78>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B78<AR$8,$B78>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C78/100))","v":""},null,{"$f":"IF(OR($B78<AR$8,$B78>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B78<CH$8,$B78>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C78)","v":""},null,{"$f":"IF(OR($B78<CH$8,$B78>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C78/1000)","v":""},null,"",null,{"$f":"IF(OR($B78<CL$8,$B78>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C78)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B78<CW$8,$B78>CW$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B78<CY$8,$B78>CY$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B78<DA$8,$B78>DA$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B78<DC$8,$B78>DC$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B78-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B78-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B78<DE$8,$B78>DE$9),\"\",1*DE78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,null,{"$f":"IF(OR($B78<DI$8,$B78>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B78<KZ$8,$B78>KZ$9),\"\",1*KZ78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,null,null,null,{"$f":"IF(OR($B78<LF$8,$B78>LF$9),\"\",1*LF78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,null,null,null,{"$f":"IF(OR($B78<LL$8,$B78>LL$9),\"\",1*LL78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,null,null,{"$f":"IF(OR($B78<LQ$8,$B78>LQ$9),\"\",1*LQ78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,null,null,null,{"$f":"IF(OR($B78<LW$8,$B78>LW$9),\"\",1*LW78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""},null,null,null,null,null,{"$f":"IF(OR($B78<MC$8,$B78>MC$9),\"\",1*MC78*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B78)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C78)","v":""}]
[null,2082,0.13104697225001449,3.0000000000000002E-2,0.4146243322571968,1.29E-2,null,null,{"$f":"IF(OR($B79<I$8,$B79>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C79)","v":""},null,{"$f":"IF(OR($B79<I$8,$B79>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C79)/1000)","v":""},null,{"$f":"IF(OR($B79<M$8,$B79>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C79)","v":""},null,{"$f":"IF(OR($B79<M$8,$B79>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<Q$8,$B79>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<Q$8,$B79>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<U$8,$B79>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<U$8,$B79>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<Y$8,$B79>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<Y$8,$B79>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C79)/1000)","v":""},null,{"$f":"IF(OR($B79<AC$8,$B79>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<AC$8,$B79>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<AG$8,$B79>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C79/100))","v":""},null,{"$f":"IF(OR($B79<AG$8,$B79>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,{"$f":"IF(OR($B79<AM$8,$B79>AM$9),\"\",AM$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<AP$8,$B79>AP$9),\"\",AP$12*$C79)","v":""},null,{"$f":"IF(OR($B79<AR$8,$B79>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C79/100))","v":""},null,{"$f":"IF(OR($B79<AR$8,$B79>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,{"$f":"IF(OR($B79<AX$8,$B79>AX$9),\"\",AX$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<BA$8,$B79>BA$9),\"\",BA$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<BD$8,$B79>BD$9),\"\",BD$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BF$8,$B79>BF$9),\"\",BF$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BH$8,$B79>BH$9),\"\",BH$12*$C79)","v":""},null,"",null,{"$f":"IF(OR($B79<BL$8,$B79>BL$9),\"\",BL$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BN$8,$B79>BN$9),\"\",BN$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BP$8,$B79>BP$9),\"\",BP$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BR$8,$B79>BR$9),\"\",BR$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BT$8,$B79>BT$9),\"\",BT$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BV$8,$B79>BV$9),\"\",BV$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BX$8,$B79>BX$9),\"\",BX$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BZ$8,$B79>BZ$9),\"\",BZ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CB$8,$B79>CB$9),\"\",CB$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CD$8,$B79>CD$9),\"\",CD$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CF$8,$B79>CF$9),\"\",CF$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CH$8,$B79>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C79)","v":""},null,{"$f":"IF(OR($B79<CH$8,$B79>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<CL$8,$B79>CL$9),\"\",CL$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CL$8,$B79>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C79)","v":""},null,{"$f":"IF(OR($B79<CP$8,$B79>CP$9),\"\",CP$12*$E79)","v":""},null,{"$f":"IF(OR($B79<CR$8,$B79>CR$9),\"\",CR$12*$E79)","v":""},null,{"$f":"IF(OR($B79<CT$8,$B79>CT$9),\"\",CT$12*$E79)","v":""},null,null,{"$f":"IF(OR($B79<CW$8,$B79>CW$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B79<CY$8,$B79>CY$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B79<DA$8,$B79>DA$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B79<DC$8,$B79>DC$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B79-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B79-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B79<DE$8,$B79>DE$9),\"\",1*DE79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,null,{"$f":"IF(OR($B79<DI$8,$B79>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,{"$f":"IF(OR($B79<DN$8,$B79>DN$9),\"\",DN$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DP$8,$B79>DP$9),\"\",DP$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DR$8,$B79>DR$9),\"\",DR$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DT$8,$B79>DT$9),\"\",DT$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DV$8,$B79>DV$9),\"\",DV$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DX$8,$B79>DX$9),\"\",DX$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<EA$8,$B79>EA$9),\"\",EA$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EC$8,$B79>EC$9),\"\",EC$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EE$8,$B79>EE$9),\"\",EE$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EG$8,$B79>EG$9),\"\",EG$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EI$8,$B79>EI$9),\"\",EI$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EK$8,$B79>EK$9),\"\",EK$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EM$8,$B79>EM$9),\"\",EM$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<EP$8,$B79>EP$9),\"\",EP$12*$C79)","v":""},null,{"$f":"IF(OR($B79<ER$8,$B79>ER$9),\"\",ER$12*$C79)","v":""},null,{"$f":"IF(OR($B79<ET$8,$B79>ET$9),\"\",ET$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EV$8,$B79>EV$9),\"\",EV$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EX$8,$B79>EX$9),\"\",EX$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EZ$8,$B79>EZ$9),\"\",EZ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FB$8,$B79>FB$9),\"\",FB$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FD$8,$B79>FD$9),\"\",FD$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FF$8,$B79>FF$9),\"\",FF$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FH$8,$B79>FH$9),\"\",FH$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FJ$8,$B79>FJ$9),\"\",FJ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FL$8,$B79>FL$9),\"\",FL$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<FO$8,$B79>FO$9),\"\",FO$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FQ$8,$B79>FQ$9),\"\",FQ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FS$8,$B79>FS$9),\"\",FS$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FU$8,$B79>FU$9),\"\",FU$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<FX$8,$B79>FX$9),\"\",FX$12*$C79)","v":""},null,{"$f":"IF(OR($B79<FZ$8,$B79>FZ$9),\"\",FZ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GB$8,$B79>GB$9),\"\",GB$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GD$8,$B79>GD$9),\"\",GD$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GF$8,$B79>GF$9),\"\",GF$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<GI$8,$B79>GI$9),\"\",GI$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GK$8,$B79>GK$9),\"\",GK$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GM$8,$B79>GM$9),\"\",GM$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GO$8,$B79>GO$9),\"\",GO$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GQ$8,$B79>GQ$9),\"\",GQ$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<GT$8,$B79>GT$9),\"\",GT$12*$C79)","v":""},null,{"$f":"IF(OR($B79<GV$8,$B79>GV$9),\"\",GV$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<GY$8,$B79>GY$9),\"\",GY$12*$C79)","v":""},null,"",null,{"$f":"IF(OR($B79<HC$8,$B79>HC$9),\"\",HC$12*$C79)","v":""},null,"",null,"",null,null,{"$f":"IF(OR($B79<HJ$8,$B79>HJ$9),\"\",HJ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<HL$8,$B79>HL$9),\"\",HL$12*$C79)","v":""},null,{"$f":"IF(OR($B79<HN$8,$B79>HN$9),\"\",HN$12*$C79)","v":""},null,{"$f":"IF(OR($B79<HP$8,$B79>HP$9),\"\",HP$12*$C79)","v":""},null,{"$f":"IF(OR($B79<HR$8,$B79>HR$9),\"\",HR$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<HU$8,$B79>HU$9),\"\",HU$12*$C79)","v":""},null,{"$f":"IF(OR($B79<HW$8,$B79>HW$9),\"\",HW$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<HZ$8,$B79>HZ$9),\"\",HZ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IB$8,$B79>IB$9),\"\",IB$12*$C79)","v":""},null,{"$f":"IF(OR($B79<ID$8,$B79>ID$9),\"\",ID$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IF$8,$B79>IF$9),\"\",IF$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IH$8,$B79>IH$9),\"\",IH$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IJ$8,$B79>IJ$9),\"\",IJ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IL$8,$B79>IL$9),\"\",IL$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IN$8,$B79>IN$9),\"\",IN$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IP$8,$B79>IP$9),\"\",IP$12*$C79)","v":""},null,{"$f":"IF(OR($B79<IR$8,$B79>IR$9),\"\",IR$12*$C79)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B79<JL$8,$B79>JL$9),\"\",JL$12*$E79)","v":""},null,{"$f":"IF(OR($B79<JN$8,$B79>JN$9),\"\",JN$12*$E79)","v":""},null,{"$f":"IF(OR($B79<JP$8,$B79>JP$9),\"\",JP$12*$E79)","v":""},null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B79<KZ$8,$B79>KZ$9),\"\",1*KZ79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,null,null,null,{"$f":"IF(OR($B79<LF$8,$B79>LF$9),\"\",1*LF79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,null,null,null,{"$f":"IF(OR($B79<LL$8,$B79>LL$9),\"\",1*LL79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,null,null,{"$f":"IF(OR($B79<LQ$8,$B79>LQ$9),\"\",1*LQ79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,null,null,null,{"$f":"IF(OR($B79<LW$8,$B79>LW$9),\"\",1*LW79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""},null,null,null,null,null,{"$f":"IF(OR($B79<MC$8,$B79>MC$9),\"\",1*MC79*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B79)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C79)","v":""}]
[null,{"$f":"B79+1","v":2083},{"$f":"C79/(1+D80)","v":0.12723007014564514},3.0000000000000002E-2,{"$f":"E79/(1+F80)","v":0.40934379727238313},1.29E-2,null,null,{"$f":"IF(OR($B80<I$8,$B80>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C80)","v":""},null,{"$f":"IF(OR($B80<I$8,$B80>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C80)/1000)","v":""},null,{"$f":"IF(OR($B80<M$8,$B80>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C80)","v":""},null,{"$f":"IF(OR($B80<M$8,$B80>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<Q$8,$B80>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<Q$8,$B80>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<U$8,$B80>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<U$8,$B80>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<Y$8,$B80>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<Y$8,$B80>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C80)/1000)","v":""},null,{"$f":"IF(OR($B80<AC$8,$B80>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<AC$8,$B80>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<AG$8,$B80>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C80/100))","v":""},null,{"$f":"IF(OR($B80<AG$8,$B80>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B80<AR$8,$B80>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C80/100))","v":""},null,{"$f":"IF(OR($B80<AR$8,$B80>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B80<CH$8,$B80>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C80)","v":""},null,{"$f":"IF(OR($B80<CH$8,$B80>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C80/1000)","v":""},null,"",null,{"$f":"IF(OR($B80<CL$8,$B80>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C80)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B80<CW$8,$B80>CW$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B80<CY$8,$B80>CY$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B80<DA$8,$B80>DA$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B80<DC$8,$B80>DC$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B80-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B80-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B80<DE$8,$B80>DE$9),\"\",1*DE80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,null,{"$f":"IF(OR($B80<DI$8,$B80>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B80<KZ$8,$B80>KZ$9),\"\",1*KZ80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,null,null,null,{"$f":"IF(OR($B80<LF$8,$B80>LF$9),\"\",1*LF80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,null,null,null,{"$f":"IF(OR($B80<LL$8,$B80>LL$9),\"\",1*LL80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,null,null,{"$f":"IF(OR($B80<LQ$8,$B80>LQ$9),\"\",1*LQ80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,null,null,null,{"$f":"IF(OR($B80<LW$8,$B80>LW$9),\"\",1*LW80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""},null,null,null,null,null,{"$f":"IF(OR($B80<MC$8,$B80>MC$9),\"\",1*MC80*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B80)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C80)","v":""}]
[null,2084,0.12352433994722828,3.0000000000000002E-2,0.40413051364634528,1.29E-2,null,null,{"$f":"IF(OR($B81<I$8,$B81>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C81)","v":""},null,{"$f":"IF(OR($B81<I$8,$B81>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C81)/1000)","v":""},null,{"$f":"IF(OR($B81<M$8,$B81>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C81)","v":""},null,{"$f":"IF(OR($B81<M$8,$B81>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<Q$8,$B81>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<Q$8,$B81>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<U$8,$B81>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<U$8,$B81>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<Y$8,$B81>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<Y$8,$B81>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C81)/1000)","v":""},null,{"$f":"IF(OR($B81<AC$8,$B81>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<AC$8,$B81>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<AG$8,$B81>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C81/100))","v":""},null,{"$f":"IF(OR($B81<AG$8,$B81>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B81<AR$8,$B81>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C81/100))","v":""},null,{"$f":"IF(OR($B81<AR$8,$B81>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B81<CH$8,$B81>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C81)","v":""},null,{"$f":"IF(OR($B81<CH$8,$B81>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C81/1000)","v":""},null,"",null,{"$f":"IF(OR($B81<CL$8,$B81>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C81)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B81<CW$8,$B81>CW$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B81<CY$8,$B81>CY$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B81<DA$8,$B81>DA$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B81<DC$8,$B81>DC$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B81-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B81-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B81<DE$8,$B81>DE$9),\"\",1*DE81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,null,{"$f":"IF(OR($B81<DI$8,$B81>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B81<KZ$8,$B81>KZ$9),\"\",1*KZ81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,null,null,null,{"$f":"IF(OR($B81<LF$8,$B81>LF$9),\"\",1*LF81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,null,null,null,{"$f":"IF(OR($B81<LL$8,$B81>LL$9),\"\",1*LL81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,null,null,{"$f":"IF(OR($B81<LQ$8,$B81>LQ$9),\"\",1*LQ81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,null,null,null,{"$f":"IF(OR($B81<LW$8,$B81>LW$9),\"\",1*LW81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""},null,null,null,null,null,{"$f":"IF(OR($B81<MC$8,$B81>MC$9),\"\",1*MC81*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B81)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C81)","v":""}]
[null,2085,0.11992654363808571,3.0000000000000002E-2,0.39898362488532463,1.29E-2,null,null,{"$f":"IF(OR($B82<I$8,$B82>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C82)","v":""},null,{"$f":"IF(OR($B82<I$8,$B82>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C82)/1000)","v":""},null,{"$f":"IF(OR($B82<M$8,$B82>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C82)","v":""},null,{"$f":"IF(OR($B82<M$8,$B82>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<Q$8,$B82>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<Q$8,$B82>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<U$8,$B82>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<U$8,$B82>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<Y$8,$B82>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<Y$8,$B82>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C82)/1000)","v":""},null,{"$f":"IF(OR($B82<AC$8,$B82>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<AC$8,$B82>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<AG$8,$B82>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C82/100))","v":""},null,{"$f":"IF(OR($B82<AG$8,$B82>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B82<AR$8,$B82>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C82/100))","v":""},null,{"$f":"IF(OR($B82<AR$8,$B82>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B82<CH$8,$B82>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C82)","v":""},null,{"$f":"IF(OR($B82<CH$8,$B82>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C82/1000)","v":""},null,"",null,{"$f":"IF(OR($B82<CL$8,$B82>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C82)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B82<CW$8,$B82>CW$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B82<CY$8,$B82>CY$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B82<DA$8,$B82>DA$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B82<DC$8,$B82>DC$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B82-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B82-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B82<DE$8,$B82>DE$9),\"\",1*DE82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,null,{"$f":"IF(OR($B82<DI$8,$B82>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B82<KZ$8,$B82>KZ$9),\"\",1*KZ82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,null,null,null,{"$f":"IF(OR($B82<LF$8,$B82>LF$9),\"\",1*LF82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,null,null,null,{"$f":"IF(OR($B82<LL$8,$B82>LL$9),\"\",1*LL82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,null,null,{"$f":"IF(OR($B82<LQ$8,$B82>LQ$9),\"\",1*LQ82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,null,null,null,{"$f":"IF(OR($B82<LW$8,$B82>LW$9),\"\",1*LW82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""},null,null,null,null,null,{"$f":"IF(OR($B82<MC$8,$B82>MC$9),\"\",1*MC82*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B82)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C82)","v":""}]
[null,2086,0.11643353751270456,3.0000000000000002E-2,0.39390228540361799,1.29E-2,null,null,{"$f":"IF(OR($B83<I$8,$B83>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C83)","v":""},null,{"$f":"IF(OR($B83<I$8,$B83>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C83)/1000)","v":""},null,{"$f":"IF(OR($B83<M$8,$B83>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C83)","v":""},null,{"$f":"IF(OR($B83<M$8,$B83>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<Q$8,$B83>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<Q$8,$B83>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<U$8,$B83>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<U$8,$B83>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<Y$8,$B83>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<Y$8,$B83>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C83)/1000)","v":""},null,{"$f":"IF(OR($B83<AC$8,$B83>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<AC$8,$B83>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<AG$8,$B83>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C83/100))","v":""},null,{"$f":"IF(OR($B83<AG$8,$B83>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B83<AR$8,$B83>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C83/100))","v":""},null,{"$f":"IF(OR($B83<AR$8,$B83>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B83<CH$8,$B83>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C83)","v":""},null,{"$f":"IF(OR($B83<CH$8,$B83>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C83/1000)","v":""},null,"",null,{"$f":"IF(OR($B83<CL$8,$B83>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C83)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B83<CW$8,$B83>CW$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B83<CY$8,$B83>CY$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B83<DA$8,$B83>DA$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B83<DC$8,$B83>DC$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B83-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B83-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B83<DE$8,$B83>DE$9),\"\",1*DE83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,null,{"$f":"IF(OR($B83<DI$8,$B83>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B83<KZ$8,$B83>KZ$9),\"\",1*KZ83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,null,null,null,{"$f":"IF(OR($B83<LF$8,$B83>LF$9),\"\",1*LF83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,null,null,null,{"$f":"IF(OR($B83<LL$8,$B83>LL$9),\"\",1*LL83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,null,null,{"$f":"IF(OR($B83<LQ$8,$B83>LQ$9),\"\",1*LQ83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,null,null,null,{"$f":"IF(OR($B83<LW$8,$B83>LW$9),\"\",1*LW83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""},null,null,null,null,null,{"$f":"IF(OR($B83<MC$8,$B83>MC$9),\"\",1*MC83*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B83)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C83)","v":""}]
[null,2087,0.11304226942981026,3.0000000000000002E-2,0.38888566038465594,1.29E-2,null,null,{"$f":"IF(OR($B84<I$8,$B84>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C84)","v":""},null,{"$f":"IF(OR($B84<I$8,$B84>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C84)/1000)","v":""},null,{"$f":"IF(OR($B84<M$8,$B84>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C84)","v":""},null,{"$f":"IF(OR($B84<M$8,$B84>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<Q$8,$B84>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<Q$8,$B84>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<U$8,$B84>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<U$8,$B84>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<Y$8,$B84>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<Y$8,$B84>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C84)/1000)","v":""},null,{"$f":"IF(OR($B84<AC$8,$B84>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<AC$8,$B84>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<AG$8,$B84>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C84/100))","v":""},null,{"$f":"IF(OR($B84<AG$8,$B84>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B84<AR$8,$B84>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C84/100))","v":""},null,{"$f":"IF(OR($B84<AR$8,$B84>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B84<CH$8,$B84>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C84)","v":""},null,{"$f":"IF(OR($B84<CH$8,$B84>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C84/1000)","v":""},null,"",null,{"$f":"IF(OR($B84<CL$8,$B84>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C84)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B84<CW$8,$B84>CW$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B84<CY$8,$B84>CY$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B84<DA$8,$B84>DA$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B84<DC$8,$B84>DC$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B84-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B84-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B84<DE$8,$B84>DE$9),\"\",1*DE84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,null,{"$f":"IF(OR($B84<DI$8,$B84>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B84<KZ$8,$B84>KZ$9),\"\",1*KZ84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,null,null,null,{"$f":"IF(OR($B84<LF$8,$B84>LF$9),\"\",1*LF84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,null,null,null,{"$f":"IF(OR($B84<LL$8,$B84>LL$9),\"\",1*LL84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,null,null,{"$f":"IF(OR($B84<LQ$8,$B84>LQ$9),\"\",1*LQ84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,null,null,null,{"$f":"IF(OR($B84<LW$8,$B84>LW$9),\"\",1*LW84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""},null,null,null,null,null,{"$f":"IF(OR($B84<MC$8,$B84>MC$9),\"\",1*MC84*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B84)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C84)","v":""}]
[null,2088,0.10974977614544684,3.0000000000000002E-2,0.38393292564385029,1.29E-2,null,null,{"$f":"IF(OR($B85<I$8,$B85>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C85)","v":""},null,{"$f":"IF(OR($B85<I$8,$B85>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C85)/1000)","v":""},null,{"$f":"IF(OR($B85<M$8,$B85>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C85)","v":""},null,{"$f":"IF(OR($B85<M$8,$B85>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<Q$8,$B85>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<Q$8,$B85>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<U$8,$B85>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<U$8,$B85>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<Y$8,$B85>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<Y$8,$B85>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C85)/1000)","v":""},null,{"$f":"IF(OR($B85<AC$8,$B85>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<AC$8,$B85>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<AG$8,$B85>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C85/100))","v":""},null,{"$f":"IF(OR($B85<AG$8,$B85>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B85<AR$8,$B85>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C85/100))","v":""},null,{"$f":"IF(OR($B85<AR$8,$B85>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B85<CH$8,$B85>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C85)","v":""},null,{"$f":"IF(OR($B85<CH$8,$B85>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C85/1000)","v":""},null,"",null,{"$f":"IF(OR($B85<CL$8,$B85>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C85)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B85<CW$8,$B85>CW$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B85<CY$8,$B85>CY$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B85<DA$8,$B85>DA$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B85<DC$8,$B85>DC$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B85-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B85-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B85<DE$8,$B85>DE$9),\"\",1*DE85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,null,{"$f":"IF(OR($B85<DI$8,$B85>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B85<KZ$8,$B85>KZ$9),\"\",1*KZ85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,null,null,null,{"$f":"IF(OR($B85<LF$8,$B85>LF$9),\"\",1*LF85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,null,null,null,{"$f":"IF(OR($B85<LL$8,$B85>LL$9),\"\",1*LL85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,null,null,{"$f":"IF(OR($B85<LQ$8,$B85>LQ$9),\"\",1*LQ85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,null,null,null,{"$f":"IF(OR($B85<LW$8,$B85>LW$9),\"\",1*LW85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""},null,null,null,null,null,{"$f":"IF(OR($B85<MC$8,$B85>MC$9),\"\",1*MC85*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B85)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C85)","v":""}]
[null,2089,0.10655318072373479,3.0000000000000002E-2,0.37904326749318817,1.29E-2,null,null,{"$f":"IF(OR($B86<I$8,$B86>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C86)","v":""},null,{"$f":"IF(OR($B86<I$8,$B86>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C86)/1000)","v":""},null,{"$f":"IF(OR($B86<M$8,$B86>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C86)","v":""},null,{"$f":"IF(OR($B86<M$8,$B86>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<Q$8,$B86>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<Q$8,$B86>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<U$8,$B86>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<U$8,$B86>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<Y$8,$B86>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<Y$8,$B86>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C86)/1000)","v":""},null,{"$f":"IF(OR($B86<AC$8,$B86>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<AC$8,$B86>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<AG$8,$B86>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C86/100))","v":""},null,{"$f":"IF(OR($B86<AG$8,$B86>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B86<AR$8,$B86>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C86/100))","v":""},null,{"$f":"IF(OR($B86<AR$8,$B86>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B86<CH$8,$B86>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C86)","v":""},null,{"$f":"IF(OR($B86<CH$8,$B86>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C86/1000)","v":""},null,"",null,{"$f":"IF(OR($B86<CL$8,$B86>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C86)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B86<CW$8,$B86>CW$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B86<CY$8,$B86>CY$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B86<DA$8,$B86>DA$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B86<DC$8,$B86>DC$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B86-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B86-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B86<DE$8,$B86>DE$9),\"\",1*DE86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,null,{"$f":"IF(OR($B86<DI$8,$B86>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B86<KZ$8,$B86>KZ$9),\"\",1*KZ86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,null,null,null,{"$f":"IF(OR($B86<LF$8,$B86>LF$9),\"\",1*LF86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,null,null,null,{"$f":"IF(OR($B86<LL$8,$B86>LL$9),\"\",1*LL86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,null,null,{"$f":"IF(OR($B86<LQ$8,$B86>LQ$9),\"\",1*LQ86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,null,null,null,{"$f":"IF(OR($B86<LW$8,$B86>LW$9),\"\",1*LW86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""},null,null,null,null,null,{"$f":"IF(OR($B86<MC$8,$B86>MC$9),\"\",1*MC86*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B86)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C86)","v":""}]
[null,2090,0.10344969002304348,3.0000000000000002E-2,0.37421588260755079,1.29E-2,null,null,{"$f":"IF(OR($B87<I$8,$B87>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C87)","v":""},null,{"$f":"IF(OR($B87<I$8,$B87>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C87)/1000)","v":""},null,{"$f":"IF(OR($B87<M$8,$B87>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C87)","v":""},null,{"$f":"IF(OR($B87<M$8,$B87>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<Q$8,$B87>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<Q$8,$B87>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<U$8,$B87>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<U$8,$B87>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<Y$8,$B87>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<Y$8,$B87>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C87)/1000)","v":""},null,{"$f":"IF(OR($B87<AC$8,$B87>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<AC$8,$B87>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<AG$8,$B87>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C87/100))","v":""},null,{"$f":"IF(OR($B87<AG$8,$B87>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B87<AR$8,$B87>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C87/100))","v":""},null,{"$f":"IF(OR($B87<AR$8,$B87>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B87<CH$8,$B87>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C87)","v":""},null,{"$f":"IF(OR($B87<CH$8,$B87>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C87/1000)","v":""},null,"",null,{"$f":"IF(OR($B87<CL$8,$B87>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C87)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B87<CW$8,$B87>CW$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B87<CY$8,$B87>CY$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B87<DA$8,$B87>DA$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B87<DC$8,$B87>DC$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B87-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B87-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B87<DE$8,$B87>DE$9),\"\",1*DE87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,null,{"$f":"IF(OR($B87<DI$8,$B87>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B87<KZ$8,$B87>KZ$9),\"\",1*KZ87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,null,null,null,{"$f":"IF(OR($B87<LF$8,$B87>LF$9),\"\",1*LF87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,null,null,null,{"$f":"IF(OR($B87<LL$8,$B87>LL$9),\"\",1*LL87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,null,null,{"$f":"IF(OR($B87<LQ$8,$B87>LQ$9),\"\",1*LQ87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,null,null,null,{"$f":"IF(OR($B87<LW$8,$B87>LW$9),\"\",1*LW87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""},null,null,null,null,null,{"$f":"IF(OR($B87<MC$8,$B87>MC$9),\"\",1*MC87*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B87)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C87)","v":""}]
[null,2091,0.10043659225538201,3.0000000000000002E-2,0.36944997789273454,1.29E-2,null,null,{"$f":"IF(OR($B88<I$8,$B88>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C88)","v":""},null,{"$f":"IF(OR($B88<I$8,$B88>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C88)/1000)","v":""},null,{"$f":"IF(OR($B88<M$8,$B88>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C88)","v":""},null,{"$f":"IF(OR($B88<M$8,$B88>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<Q$8,$B88>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<Q$8,$B88>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<U$8,$B88>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<U$8,$B88>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<Y$8,$B88>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<Y$8,$B88>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C88)/1000)","v":""},null,{"$f":"IF(OR($B88<AC$8,$B88>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<AC$8,$B88>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<AG$8,$B88>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C88/100))","v":""},null,{"$f":"IF(OR($B88<AG$8,$B88>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B88<AR$8,$B88>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C88/100))","v":""},null,{"$f":"IF(OR($B88<AR$8,$B88>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B88<CH$8,$B88>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C88)","v":""},null,{"$f":"IF(OR($B88<CH$8,$B88>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C88/1000)","v":""},null,"",null,{"$f":"IF(OR($B88<CL$8,$B88>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C88)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B88<CW$8,$B88>CW$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B88<CY$8,$B88>CY$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B88<DA$8,$B88>DA$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B88<DC$8,$B88>DC$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B88-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B88-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B88<DE$8,$B88>DE$9),\"\",1*DE88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,null,{"$f":"IF(OR($B88<DI$8,$B88>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B88<KZ$8,$B88>KZ$9),\"\",1*KZ88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,null,null,null,{"$f":"IF(OR($B88<LF$8,$B88>LF$9),\"\",1*LF88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,null,null,null,{"$f":"IF(OR($B88<LL$8,$B88>LL$9),\"\",1*LL88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,null,null,{"$f":"IF(OR($B88<LQ$8,$B88>LQ$9),\"\",1*LQ88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,null,null,null,{"$f":"IF(OR($B88<LW$8,$B88>LW$9),\"\",1*LW88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""},null,null,null,null,null,{"$f":"IF(OR($B88<MC$8,$B88>MC$9),\"\",1*MC88*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B88)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C88)","v":""}]
[null,2092,9.7511254616875737E-2,3.0000000000000002E-2,0.36474477035515307,1.29E-2,null,null,{"$f":"IF(OR($B89<I$8,$B89>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C89)","v":""},null,{"$f":"IF(OR($B89<I$8,$B89>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C89)/1000)","v":""},null,{"$f":"IF(OR($B89<M$8,$B89>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C89)","v":""},null,{"$f":"IF(OR($B89<M$8,$B89>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<Q$8,$B89>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<Q$8,$B89>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<U$8,$B89>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<U$8,$B89>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<Y$8,$B89>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<Y$8,$B89>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C89)/1000)","v":""},null,{"$f":"IF(OR($B89<AC$8,$B89>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<AC$8,$B89>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<AG$8,$B89>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C89/100))","v":""},null,{"$f":"IF(OR($B89<AG$8,$B89>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B89<AR$8,$B89>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C89/100))","v":""},null,{"$f":"IF(OR($B89<AR$8,$B89>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B89<CH$8,$B89>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C89)","v":""},null,{"$f":"IF(OR($B89<CH$8,$B89>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C89/1000)","v":""},null,"",null,{"$f":"IF(OR($B89<CL$8,$B89>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C89)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B89<CW$8,$B89>CW$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B89<CY$8,$B89>CY$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B89<DA$8,$B89>DA$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B89<DC$8,$B89>DC$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B89-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B89-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B89<DE$8,$B89>DE$9),\"\",1*DE89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,null,{"$f":"IF(OR($B89<DI$8,$B89>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B89<KZ$8,$B89>KZ$9),\"\",1*KZ89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,null,null,null,{"$f":"IF(OR($B89<LF$8,$B89>LF$9),\"\",1*LF89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,null,null,null,{"$f":"IF(OR($B89<LL$8,$B89>LL$9),\"\",1*LL89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,null,null,{"$f":"IF(OR($B89<LQ$8,$B89>LQ$9),\"\",1*LQ89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,null,null,null,{"$f":"IF(OR($B89<LW$8,$B89>LW$9),\"\",1*LW89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""},null,null,null,null,null,{"$f":"IF(OR($B89<MC$8,$B89>MC$9),\"\",1*MC89*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B89)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C89)","v":""}]
[null,2093,9.5132931333537313E-2,{"$f":"$D$6-0.01","v":2.5000000000000001E-2},0.36088331884352737,{"$f":"$F$6-0.0043","v":1.0699999999999999E-2},null,null,{"$f":"IF(OR($B90<I$8,$B90>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C90)","v":""},null,{"$f":"IF(OR($B90<I$8,$B90>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C90)/1000)","v":""},null,{"$f":"IF(OR($B90<M$8,$B90>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C90)","v":""},null,{"$f":"IF(OR($B90<M$8,$B90>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<Q$8,$B90>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<Q$8,$B90>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<U$8,$B90>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<U$8,$B90>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<Y$8,$B90>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<Y$8,$B90>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C90)/1000)","v":""},null,{"$f":"IF(OR($B90<AC$8,$B90>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<AC$8,$B90>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<AG$8,$B90>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C90/100))","v":""},null,{"$f":"IF(OR($B90<AG$8,$B90>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B90<AR$8,$B90>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C90/100))","v":""},null,{"$f":"IF(OR($B90<AR$8,$B90>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B90<CH$8,$B90>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C90)","v":""},null,{"$f":"IF(OR($B90<CH$8,$B90>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C90/1000)","v":""},null,"",null,{"$f":"IF(OR($B90<CL$8,$B90>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C90)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B90<CW$8,$B90>CW$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B90<CY$8,$B90>CY$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B90<DA$8,$B90>DA$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B90<DC$8,$B90>DC$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B90-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B90-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B90<DE$8,$B90>DE$9),\"\",1*DE90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,null,{"$f":"IF(OR($B90<DI$8,$B90>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B90<KZ$8,$B90>KZ$9),\"\",1*KZ90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,null,null,null,{"$f":"IF(OR($B90<LF$8,$B90>LF$9),\"\",1*LF90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,null,null,null,{"$f":"IF(OR($B90<LL$8,$B90>LL$9),\"\",1*LL90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,null,null,{"$f":"IF(OR($B90<LQ$8,$B90>LQ$9),\"\",1*LQ90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,null,null,null,{"$f":"IF(OR($B90<LW$8,$B90>LW$9),\"\",1*LW90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""},null,null,null,null,null,{"$f":"IF(OR($B90<MC$8,$B90>MC$9),\"\",1*MC90*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B90)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C90)","v":""}]
[null,2094,9.2812615935158368E-2,2.5000000000000001E-2,0.3570627474458567,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B91<I$8,$B91>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C91)","v":""},null,{"$f":"IF(OR($B91<I$8,$B91>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C91)/1000)","v":""},null,{"$f":"IF(OR($B91<M$8,$B91>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C91)","v":""},null,{"$f":"IF(OR($B91<M$8,$B91>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<Q$8,$B91>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<Q$8,$B91>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<U$8,$B91>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<U$8,$B91>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<Y$8,$B91>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<Y$8,$B91>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C91)/1000)","v":""},null,{"$f":"IF(OR($B91<AC$8,$B91>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<AC$8,$B91>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<AG$8,$B91>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C91/100))","v":""},null,{"$f":"IF(OR($B91<AG$8,$B91>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B91<AR$8,$B91>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C91/100))","v":""},null,{"$f":"IF(OR($B91<AR$8,$B91>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B91<CH$8,$B91>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C91)","v":""},null,{"$f":"IF(OR($B91<CH$8,$B91>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C91/1000)","v":""},null,"",null,{"$f":"IF(OR($B91<CL$8,$B91>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C91)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B91<CW$8,$B91>CW$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B91<CY$8,$B91>CY$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B91<DA$8,$B91>DA$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B91<DC$8,$B91>DC$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B91-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B91-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B91<DE$8,$B91>DE$9),\"\",1*DE91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,null,{"$f":"IF(OR($B91<DI$8,$B91>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B91<KZ$8,$B91>KZ$9),\"\",1*KZ91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,null,null,null,{"$f":"IF(OR($B91<LF$8,$B91>LF$9),\"\",1*LF91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,null,null,null,{"$f":"IF(OR($B91<LL$8,$B91>LL$9),\"\",1*LL91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,null,null,{"$f":"IF(OR($B91<LQ$8,$B91>LQ$9),\"\",1*LQ91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,null,null,null,{"$f":"IF(OR($B91<LW$8,$B91>LW$9),\"\",1*LW91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""},null,null,null,null,null,{"$f":"IF(OR($B91<MC$8,$B91>MC$9),\"\",1*MC91*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B91)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C91)","v":""}]
[null,2095,9.0548893595276458E-2,2.5000000000000001E-2,0.35328262337573635,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B92<I$8,$B92>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C92)","v":""},null,{"$f":"IF(OR($B92<I$8,$B92>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C92)/1000)","v":""},null,{"$f":"IF(OR($B92<M$8,$B92>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C92)","v":""},null,{"$f":"IF(OR($B92<M$8,$B92>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<Q$8,$B92>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<Q$8,$B92>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<U$8,$B92>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<U$8,$B92>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<Y$8,$B92>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<Y$8,$B92>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C92)/1000)","v":""},null,{"$f":"IF(OR($B92<AC$8,$B92>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<AC$8,$B92>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<AG$8,$B92>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C92/100))","v":""},null,{"$f":"IF(OR($B92<AG$8,$B92>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B92<AR$8,$B92>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C92/100))","v":""},null,{"$f":"IF(OR($B92<AR$8,$B92>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B92<CH$8,$B92>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C92)","v":""},null,{"$f":"IF(OR($B92<CH$8,$B92>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C92/1000)","v":""},null,"",null,{"$f":"IF(OR($B92<CL$8,$B92>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C92)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B92<CW$8,$B92>CW$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B92<CY$8,$B92>CY$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B92<DA$8,$B92>DA$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B92<DC$8,$B92>DC$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B92-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B92-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B92<DE$8,$B92>DE$9),\"\",1*DE92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,null,{"$f":"IF(OR($B92<DI$8,$B92>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B92<KZ$8,$B92>KZ$9),\"\",1*KZ92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,null,null,null,{"$f":"IF(OR($B92<LF$8,$B92>LF$9),\"\",1*LF92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,null,null,null,{"$f":"IF(OR($B92<LL$8,$B92>LL$9),\"\",1*LL92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,null,null,{"$f":"IF(OR($B92<LQ$8,$B92>LQ$9),\"\",1*LQ92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,null,null,null,{"$f":"IF(OR($B92<LW$8,$B92>LW$9),\"\",1*LW92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""},null,null,null,null,null,{"$f":"IF(OR($B92<MC$8,$B92>MC$9),\"\",1*MC92*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B92)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C92)","v":""}]
[null,2096,8.834038399539168E-2,2.5000000000000001E-2,0.34954251842855089,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B93<I$8,$B93>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C93)","v":""},null,{"$f":"IF(OR($B93<I$8,$B93>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C93)/1000)","v":""},null,{"$f":"IF(OR($B93<M$8,$B93>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C93)","v":""},null,{"$f":"IF(OR($B93<M$8,$B93>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<Q$8,$B93>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<Q$8,$B93>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<U$8,$B93>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<U$8,$B93>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<Y$8,$B93>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<Y$8,$B93>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C93)/1000)","v":""},null,{"$f":"IF(OR($B93<AC$8,$B93>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<AC$8,$B93>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<AG$8,$B93>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C93/100))","v":""},null,{"$f":"IF(OR($B93<AG$8,$B93>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B93<AR$8,$B93>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C93/100))","v":""},null,{"$f":"IF(OR($B93<AR$8,$B93>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B93<CH$8,$B93>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C93)","v":""},null,{"$f":"IF(OR($B93<CH$8,$B93>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C93/1000)","v":""},null,"",null,{"$f":"IF(OR($B93<CL$8,$B93>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C93)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B93<CW$8,$B93>CW$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B93<CY$8,$B93>CY$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B93<DA$8,$B93>DA$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B93<DC$8,$B93>DC$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B93-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B93-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B93<DE$8,$B93>DE$9),\"\",1*DE93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,null,{"$f":"IF(OR($B93<DI$8,$B93>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B93<KZ$8,$B93>KZ$9),\"\",1*KZ93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,null,null,null,{"$f":"IF(OR($B93<LF$8,$B93>LF$9),\"\",1*LF93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,null,null,null,{"$f":"IF(OR($B93<LL$8,$B93>LL$9),\"\",1*LL93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,null,null,{"$f":"IF(OR($B93<LQ$8,$B93>LQ$9),\"\",1*LQ93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,null,null,null,{"$f":"IF(OR($B93<LW$8,$B93>LW$9),\"\",1*LW93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""},null,null,null,null,null,{"$f":"IF(OR($B93<MC$8,$B93>MC$9),\"\",1*MC93*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B93)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C93)","v":""}]
[null,2097,8.6185740483308959E-2,2.5000000000000001E-2,0.34584200893296813,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B94<I$8,$B94>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C94)","v":""},null,{"$f":"IF(OR($B94<I$8,$B94>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C94)/1000)","v":""},null,{"$f":"IF(OR($B94<M$8,$B94>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C94)","v":""},null,{"$f":"IF(OR($B94<M$8,$B94>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<Q$8,$B94>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<Q$8,$B94>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<U$8,$B94>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<U$8,$B94>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<Y$8,$B94>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<Y$8,$B94>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C94)/1000)","v":""},null,{"$f":"IF(OR($B94<AC$8,$B94>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<AC$8,$B94>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<AG$8,$B94>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C94/100))","v":""},null,{"$f":"IF(OR($B94<AG$8,$B94>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B94<AR$8,$B94>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C94/100))","v":""},null,{"$f":"IF(OR($B94<AR$8,$B94>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B94<CH$8,$B94>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C94)","v":""},null,{"$f":"IF(OR($B94<CH$8,$B94>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C94/1000)","v":""},null,"",null,{"$f":"IF(OR($B94<CL$8,$B94>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C94)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B94<CW$8,$B94>CW$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B94<CY$8,$B94>CY$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B94<DA$8,$B94>DA$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B94<DC$8,$B94>DC$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B94-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B94-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B94<DE$8,$B94>DE$9),\"\",1*DE94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,null,{"$f":"IF(OR($B94<DI$8,$B94>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B94<KZ$8,$B94>KZ$9),\"\",1*KZ94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,null,null,null,{"$f":"IF(OR($B94<LF$8,$B94>LF$9),\"\",1*LF94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,null,null,null,{"$f":"IF(OR($B94<LL$8,$B94>LL$9),\"\",1*LL94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,null,null,{"$f":"IF(OR($B94<LQ$8,$B94>LQ$9),\"\",1*LQ94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,null,null,null,{"$f":"IF(OR($B94<LW$8,$B94>LW$9),\"\",1*LW94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""},null,null,null,null,null,{"$f":"IF(OR($B94<MC$8,$B94>MC$9),\"\",1*MC94*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B94)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C94)","v":""}]
[null,2098,8.4083649252008744E-2,2.5000000000000001E-2,0.34218067570294664,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B95<I$8,$B95>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C95)","v":""},null,{"$f":"IF(OR($B95<I$8,$B95>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C95)/1000)","v":""},null,{"$f":"IF(OR($B95<M$8,$B95>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C95)","v":""},null,{"$f":"IF(OR($B95<M$8,$B95>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<Q$8,$B95>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<Q$8,$B95>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<U$8,$B95>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<U$8,$B95>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<Y$8,$B95>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<Y$8,$B95>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C95)/1000)","v":""},null,{"$f":"IF(OR($B95<AC$8,$B95>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<AC$8,$B95>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<AG$8,$B95>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C95/100))","v":""},null,{"$f":"IF(OR($B95<AG$8,$B95>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B95<AR$8,$B95>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C95/100))","v":""},null,{"$f":"IF(OR($B95<AR$8,$B95>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B95<CH$8,$B95>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C95)","v":""},null,{"$f":"IF(OR($B95<CH$8,$B95>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C95/1000)","v":""},null,"",null,{"$f":"IF(OR($B95<CL$8,$B95>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C95)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B95<CW$8,$B95>CW$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B95<CY$8,$B95>CY$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B95<DA$8,$B95>DA$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B95<DC$8,$B95>DC$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B95-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B95-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B95<DE$8,$B95>DE$9),\"\",1*DE95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,null,{"$f":"IF(OR($B95<DI$8,$B95>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,{"$f":"IF(OR($B95<JR$8,$B95>JR$9),\"\",JR$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<JV$8,$B95>JV$9),\"\",JV$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<JZ$8,$B95>JZ$9),\"\",JZ$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<KD$8,$B95>KD$9),\"\",KD$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<KH$8,$B95>KH$9),\"\",KH$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<KL$8,$B95>KL$9),\"\",KL$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<KP$8,$B95>KP$9),\"\",KP$12*$C95)","v":""},"","",null,{"$f":"IF(OR($B95<KT$8,$B95>KT$9),\"\",KT$12*$C95)","v":""},"","",null,null,null,null,null,{"$f":"IF(OR($B95<KZ$8,$B95>KZ$9),\"\",1*KZ95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,null,null,null,{"$f":"IF(OR($B95<LF$8,$B95>LF$9),\"\",1*LF95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,null,null,null,{"$f":"IF(OR($B95<LL$8,$B95>LL$9),\"\",1*LL95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,null,null,{"$f":"IF(OR($B95<LQ$8,$B95>LQ$9),\"\",1*LQ95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,null,null,null,{"$f":"IF(OR($B95<LW$8,$B95>LW$9),\"\",1*LW95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""},null,null,null,null,null,{"$f":"IF(OR($B95<MC$8,$B95>MC$9),\"\",1*MC95*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B95)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C95)","v":""}]
[null,2099,8.2032828538545127E-2,2.5000000000000001E-2,0.33855810399025099,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B96<I$8,$B96>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C96)","v":""},null,{"$f":"IF(OR($B96<I$8,$B96>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C96)/1000)","v":""},null,{"$f":"IF(OR($B96<M$8,$B96>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C96)","v":""},null,{"$f":"IF(OR($B96<M$8,$B96>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<Q$8,$B96>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<Q$8,$B96>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<U$8,$B96>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<U$8,$B96>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<Y$8,$B96>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<Y$8,$B96>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C96)/1000)","v":""},null,{"$f":"IF(OR($B96<AC$8,$B96>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<AC$8,$B96>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<AG$8,$B96>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C96/100))","v":""},null,{"$f":"IF(OR($B96<AG$8,$B96>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B96<AR$8,$B96>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C96/100))","v":""},null,{"$f":"IF(OR($B96<AR$8,$B96>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B96<CH$8,$B96>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C96)","v":""},null,{"$f":"IF(OR($B96<CH$8,$B96>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C96/1000)","v":""},null,"",null,{"$f":"IF(OR($B96<CL$8,$B96>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C96)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B96<CW$8,$B96>CW$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B96<CY$8,$B96>CY$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B96<DA$8,$B96>DA$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B96<DC$8,$B96>DC$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B96-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B96-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B96<DE$8,$B96>DE$9),\"\",1*DE96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,null,{"$f":"IF(OR($B96<DI$8,$B96>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B96<KZ$8,$B96>KZ$9),\"\",1*KZ96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,null,null,null,{"$f":"IF(OR($B96<LF$8,$B96>LF$9),\"\",1*LF96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,null,null,null,{"$f":"IF(OR($B96<LL$8,$B96>LL$9),\"\",1*LL96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,null,null,{"$f":"IF(OR($B96<LQ$8,$B96>LQ$9),\"\",1*LQ96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,null,null,null,{"$f":"IF(OR($B96<LW$8,$B96>LW$9),\"\",1*LW96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""},null,null,null,null,null,{"$f":"IF(OR($B96<MC$8,$B96>MC$9),\"\",1*MC96*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B96)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C96)","v":""}]
[null,2100,8.0032027842483061E-2,2.5000000000000001E-2,0.33497388343747009,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B97<I$8,$B97>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C97)","v":""},null,{"$f":"IF(OR($B97<I$8,$B97>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C97)/1000)","v":""},null,{"$f":"IF(OR($B97<M$8,$B97>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C97)","v":""},null,{"$f":"IF(OR($B97<M$8,$B97>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<Q$8,$B97>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<Q$8,$B97>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<U$8,$B97>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<U$8,$B97>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<Y$8,$B97>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<Y$8,$B97>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C97)/1000)","v":""},null,{"$f":"IF(OR($B97<AC$8,$B97>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<AC$8,$B97>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<AG$8,$B97>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C97/100))","v":""},null,{"$f":"IF(OR($B97<AG$8,$B97>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B97<AR$8,$B97>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C97/100))","v":""},null,{"$f":"IF(OR($B97<AR$8,$B97>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B97<CH$8,$B97>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C97)","v":""},null,{"$f":"IF(OR($B97<CH$8,$B97>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C97/1000)","v":""},null,"",null,{"$f":"IF(OR($B97<CL$8,$B97>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C97)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B97<CW$8,$B97>CW$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B97<CY$8,$B97>CY$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B97<DA$8,$B97>DA$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B97<DC$8,$B97>DC$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B97-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B97-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B97<DE$8,$B97>DE$9),\"\",1*DE97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,null,{"$f":"IF(OR($B97<DI$8,$B97>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B97<KZ$8,$B97>KZ$9),\"\",1*KZ97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,null,null,null,{"$f":"IF(OR($B97<LF$8,$B97>LF$9),\"\",1*LF97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,null,null,null,{"$f":"IF(OR($B97<LL$8,$B97>LL$9),\"\",1*LL97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,null,null,{"$f":"IF(OR($B97<LQ$8,$B97>LQ$9),\"\",1*LQ97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,null,null,null,{"$f":"IF(OR($B97<LW$8,$B97>LW$9),\"\",1*LW97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""},null,null,null,null,null,{"$f":"IF(OR($B97<MC$8,$B97>MC$9),\"\",1*MC97*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B97)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C97)","v":""}]
[null,2101,7.8080027163398111E-2,2.5000000000000001E-2,0.33142760803153271,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B98<I$8,$B98>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C98)","v":""},null,{"$f":"IF(OR($B98<I$8,$B98>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C98)/1000)","v":""},null,{"$f":"IF(OR($B98<M$8,$B98>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C98)","v":""},null,{"$f":"IF(OR($B98<M$8,$B98>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<Q$8,$B98>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<Q$8,$B98>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<U$8,$B98>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<U$8,$B98>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<Y$8,$B98>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<Y$8,$B98>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C98)/1000)","v":""},null,{"$f":"IF(OR($B98<AC$8,$B98>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<AC$8,$B98>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<AG$8,$B98>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C98/100))","v":""},null,{"$f":"IF(OR($B98<AG$8,$B98>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B98<AR$8,$B98>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C98/100))","v":""},null,{"$f":"IF(OR($B98<AR$8,$B98>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B98<CH$8,$B98>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C98)","v":""},null,{"$f":"IF(OR($B98<CH$8,$B98>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C98/1000)","v":""},null,"",null,{"$f":"IF(OR($B98<CL$8,$B98>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C98)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B98<CW$8,$B98>CW$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B98<CY$8,$B98>CY$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B98<DA$8,$B98>DA$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B98<DC$8,$B98>DC$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B98-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B98-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B98<DE$8,$B98>DE$9),\"\",1*DE98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,null,{"$f":"IF(OR($B98<DI$8,$B98>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B98<KZ$8,$B98>KZ$9),\"\",1*KZ98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,null,null,null,{"$f":"IF(OR($B98<LF$8,$B98>LF$9),\"\",1*LF98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,null,null,null,{"$f":"IF(OR($B98<LL$8,$B98>LL$9),\"\",1*LL98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,null,null,{"$f":"IF(OR($B98<LQ$8,$B98>LQ$9),\"\",1*LQ98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,null,null,null,{"$f":"IF(OR($B98<LW$8,$B98>LW$9),\"\",1*LW98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""},null,null,null,null,null,{"$f":"IF(OR($B98<MC$8,$B98>MC$9),\"\",1*MC98*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B98)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C98)","v":""}]
[null,2102,7.6175636256973767E-2,2.5000000000000001E-2,0.32791887605771519,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B99<I$8,$B99>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C99)","v":""},null,{"$f":"IF(OR($B99<I$8,$B99>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C99)/1000)","v":""},null,{"$f":"IF(OR($B99<M$8,$B99>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C99)","v":""},null,{"$f":"IF(OR($B99<M$8,$B99>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<Q$8,$B99>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<Q$8,$B99>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<U$8,$B99>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<U$8,$B99>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<Y$8,$B99>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<Y$8,$B99>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C99)/1000)","v":""},null,{"$f":"IF(OR($B99<AC$8,$B99>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<AC$8,$B99>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<AG$8,$B99>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C99/100))","v":""},null,{"$f":"IF(OR($B99<AG$8,$B99>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B99<AR$8,$B99>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C99/100))","v":""},null,{"$f":"IF(OR($B99<AR$8,$B99>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B99<CH$8,$B99>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C99)","v":""},null,{"$f":"IF(OR($B99<CH$8,$B99>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C99/1000)","v":""},null,"",null,{"$f":"IF(OR($B99<CL$8,$B99>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C99)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B99<CW$8,$B99>CW$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B99<CY$8,$B99>CY$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B99<DA$8,$B99>DA$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B99<DC$8,$B99>DC$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B99-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B99-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B99<DE$8,$B99>DE$9),\"\",1*DE99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,null,{"$f":"IF(OR($B99<DI$8,$B99>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B99<KZ$8,$B99>KZ$9),\"\",1*KZ99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,null,null,null,{"$f":"IF(OR($B99<LF$8,$B99>LF$9),\"\",1*LF99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,null,null,null,{"$f":"IF(OR($B99<LL$8,$B99>LL$9),\"\",1*LL99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,null,null,{"$f":"IF(OR($B99<LQ$8,$B99>LQ$9),\"\",1*LQ99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,null,null,null,{"$f":"IF(OR($B99<LW$8,$B99>LW$9),\"\",1*LW99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""},null,null,null,null,null,{"$f":"IF(OR($B99<MC$8,$B99>MC$9),\"\",1*MC99*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B99)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C99)","v":""}]
[null,2103,7.4317693909242699E-2,2.5000000000000001E-2,0.32444729005413597,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B100<I$8,$B100>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C100)","v":""},null,{"$f":"IF(OR($B100<I$8,$B100>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C100)/1000)","v":""},null,{"$f":"IF(OR($B100<M$8,$B100>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C100)","v":""},null,{"$f":"IF(OR($B100<M$8,$B100>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<Q$8,$B100>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<Q$8,$B100>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<U$8,$B100>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<U$8,$B100>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<Y$8,$B100>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<Y$8,$B100>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C100)/1000)","v":""},null,{"$f":"IF(OR($B100<AC$8,$B100>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<AC$8,$B100>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<AG$8,$B100>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C100/100))","v":""},null,{"$f":"IF(OR($B100<AG$8,$B100>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B100<AR$8,$B100>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C100/100))","v":""},null,{"$f":"IF(OR($B100<AR$8,$B100>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B100<CH$8,$B100>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C100)","v":""},null,{"$f":"IF(OR($B100<CH$8,$B100>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C100/1000)","v":""},null,"",null,{"$f":"IF(OR($B100<CL$8,$B100>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C100)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B100<CW$8,$B100>CW$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B100<CY$8,$B100>CY$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B100<DA$8,$B100>DA$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B100<DC$8,$B100>DC$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B100-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B100-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B100<DE$8,$B100>DE$9),\"\",1*DE100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,null,{"$f":"IF(OR($B100<DI$8,$B100>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B100<KZ$8,$B100>KZ$9),\"\",1*KZ100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,null,null,null,{"$f":"IF(OR($B100<LF$8,$B100>LF$9),\"\",1*LF100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,null,null,null,{"$f":"IF(OR($B100<LL$8,$B100>LL$9),\"\",1*LL100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,null,null,{"$f":"IF(OR($B100<LQ$8,$B100>LQ$9),\"\",1*LQ100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,null,null,null,{"$f":"IF(OR($B100<LW$8,$B100>LW$9),\"\",1*LW100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""},null,null,null,null,null,{"$f":"IF(OR($B100<MC$8,$B100>MC$9),\"\",1*MC100*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B100)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C100)","v":""}]
[null,2104,7.2505067228529466E-2,2.5000000000000001E-2,0.32101245676673196,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B101<I$8,$B101>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C101)","v":""},null,{"$f":"IF(OR($B101<I$8,$B101>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C101)/1000)","v":""},null,{"$f":"IF(OR($B101<M$8,$B101>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C101)","v":""},null,{"$f":"IF(OR($B101<M$8,$B101>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<Q$8,$B101>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<Q$8,$B101>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<U$8,$B101>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<U$8,$B101>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<Y$8,$B101>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<Y$8,$B101>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C101)/1000)","v":""},null,{"$f":"IF(OR($B101<AC$8,$B101>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<AC$8,$B101>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<AG$8,$B101>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C101/100))","v":""},null,{"$f":"IF(OR($B101<AG$8,$B101>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B101<AR$8,$B101>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C101/100))","v":""},null,{"$f":"IF(OR($B101<AR$8,$B101>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B101<CH$8,$B101>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C101)","v":""},null,{"$f":"IF(OR($B101<CH$8,$B101>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C101/1000)","v":""},null,"",null,{"$f":"IF(OR($B101<CL$8,$B101>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C101)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B101<CW$8,$B101>CW$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B101<CY$8,$B101>CY$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B101<DA$8,$B101>DA$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B101<DC$8,$B101>DC$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B101-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B101-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B101<DE$8,$B101>DE$9),\"\",1*DE101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,null,{"$f":"IF(OR($B101<DI$8,$B101>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B101<KZ$8,$B101>KZ$9),\"\",1*KZ101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,null,null,null,{"$f":"IF(OR($B101<LF$8,$B101>LF$9),\"\",1*LF101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,null,null,null,{"$f":"IF(OR($B101<LL$8,$B101>LL$9),\"\",1*LL101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,null,null,{"$f":"IF(OR($B101<LQ$8,$B101>LQ$9),\"\",1*LQ101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,null,null,null,{"$f":"IF(OR($B101<LW$8,$B101>LW$9),\"\",1*LW101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""},null,null,null,null,null,{"$f":"IF(OR($B101<MC$8,$B101>MC$9),\"\",1*MC101*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B101)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C101)","v":""}]
[null,2105,7.0736650954662902E-2,2.5000000000000001E-2,0.31761398710471156,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B102<I$8,$B102>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C102)","v":""},null,{"$f":"IF(OR($B102<I$8,$B102>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C102)/1000)","v":""},null,{"$f":"IF(OR($B102<M$8,$B102>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C102)","v":""},null,{"$f":"IF(OR($B102<M$8,$B102>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<Q$8,$B102>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<Q$8,$B102>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<U$8,$B102>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<U$8,$B102>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<Y$8,$B102>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<Y$8,$B102>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C102)/1000)","v":""},null,{"$f":"IF(OR($B102<AC$8,$B102>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<AC$8,$B102>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<AG$8,$B102>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C102/100))","v":""},null,{"$f":"IF(OR($B102<AG$8,$B102>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B102<AR$8,$B102>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=AR$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AR$11)*('Values Library - Yearly Values'!$H$14:$Q$106))*$C102/100))","v":""},null,{"$f":"IF(OR($B102<AR$8,$B102>AR$9),\"\",AR$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$106=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=AT$10)*('Values Library - Yearly Values'!$AV$14:$AX$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B102<CH$8,$B102>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C102)","v":""},null,{"$f":"IF(OR($B102<CH$8,$B102>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C102/1000)","v":""},null,"",null,{"$f":"IF(OR($B102<CL$8,$B102>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C102)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B102<CW$8,$B102>CW$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B102<CY$8,$B102>CY$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B102<DA$8,$B102>DA$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B102<DC$8,$B102>DC$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B102-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B102-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B102<DE$8,$B102>DE$9),\"\",1*DE102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,null,{"$f":"IF(OR($B102<DI$8,$B102>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B102<KZ$8,$B102>KZ$9),\"\",1*KZ102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,null,null,null,{"$f":"IF(OR($B102<LF$8,$B102>LF$9),\"\",1*LF102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,null,null,null,{"$f":"IF(OR($B102<LL$8,$B102>LL$9),\"\",1*LL102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,null,null,{"$f":"IF(OR($B102<LQ$8,$B102>LQ$9),\"\",1*LQ102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,null,null,null,{"$f":"IF(OR($B102<LW$8,$B102>LW$9),\"\",1*LW102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""},null,null,null,null,null,{"$f":"IF(OR($B102<MC$8,$B102>MC$9),\"\",1*MC102*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B102)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C102)","v":""}]
[null,2106,{"$f":"C102/(1+D103)","v":6.9011366785036984E-2},2.5000000000000001E-2,0.31425149609647923,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B103<I$8,$B103>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C103)","v":""},null,{"$f":"IF(OR($B103<I$8,$B103>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C103)/1000)","v":""},null,{"$f":"IF(OR($B103<M$8,$B103>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C103)","v":""},null,{"$f":"IF(OR($B103<M$8,$B103>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<Q$8,$B103>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<Q$8,$B103>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<U$8,$B103>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<U$8,$B103>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<Y$8,$B103>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<Y$8,$B103>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C103)/1000)","v":""},null,{"$f":"IF(OR($B103<AC$8,$B103>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<AC$8,$B103>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<AG$8,$B103>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C103/100))","v":""},null,{"$f":"IF(OR($B103<AG$8,$B103>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B103<CH$8,$B103>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C103)","v":""},null,{"$f":"IF(OR($B103<CH$8,$B103>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C103/1000)","v":""},null,"",null,{"$f":"IF(OR($B103<CL$8,$B103>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C103)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B103<CW$8,$B103>CW$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B103<CY$8,$B103>CY$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B103<DA$8,$B103>DA$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B103<DC$8,$B103>DC$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B103-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B103-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B103<DE$8,$B103>DE$9),\"\",1*DE103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,null,{"$f":"IF(OR($B103<DI$8,$B103>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B103<KZ$8,$B103>KZ$9),\"\",1*KZ103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,null,null,null,{"$f":"IF(OR($B103<LF$8,$B103>LF$9),\"\",1*LF103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,null,null,null,{"$f":"IF(OR($B103<LL$8,$B103>LL$9),\"\",1*LL103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,null,null,{"$f":"IF(OR($B103<LQ$8,$B103>LQ$9),\"\",1*LQ103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,null,null,null,{"$f":"IF(OR($B103<LW$8,$B103>LW$9),\"\",1*LW103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""},null,null,null,null,null,{"$f":"IF(OR($B103<MC$8,$B103>MC$9),\"\",1*MC103*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B103)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C103)","v":""}]
[null,2107,6.7328162717109258E-2,2.5000000000000001E-2,0.31092460284602674,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B104<I$8,$B104>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C104)","v":""},null,{"$f":"IF(OR($B104<I$8,$B104>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C104)/1000)","v":""},null,{"$f":"IF(OR($B104<M$8,$B104>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C104)","v":""},null,{"$f":"IF(OR($B104<M$8,$B104>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<Q$8,$B104>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<Q$8,$B104>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<U$8,$B104>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<U$8,$B104>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<Y$8,$B104>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<Y$8,$B104>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C104)/1000)","v":""},null,{"$f":"IF(OR($B104<AC$8,$B104>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<AC$8,$B104>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<AG$8,$B104>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C104/100))","v":""},null,{"$f":"IF(OR($B104<AG$8,$B104>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B104<CH$8,$B104>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C104)","v":""},null,{"$f":"IF(OR($B104<CH$8,$B104>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C104/1000)","v":""},null,"",null,{"$f":"IF(OR($B104<CL$8,$B104>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C104)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B104<CW$8,$B104>CW$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B104<CY$8,$B104>CY$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B104<DA$8,$B104>DA$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B104<DC$8,$B104>DC$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B104-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B104-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B104<DE$8,$B104>DE$9),\"\",1*DE104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,null,{"$f":"IF(OR($B104<DI$8,$B104>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B104<KZ$8,$B104>KZ$9),\"\",1*KZ104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,null,null,null,{"$f":"IF(OR($B104<LF$8,$B104>LF$9),\"\",1*LF104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,null,null,null,{"$f":"IF(OR($B104<LL$8,$B104>LL$9),\"\",1*LL104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,null,null,{"$f":"IF(OR($B104<LQ$8,$B104>LQ$9),\"\",1*LQ104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,null,null,null,{"$f":"IF(OR($B104<LW$8,$B104>LW$9),\"\",1*LW104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""},null,null,null,null,null,{"$f":"IF(OR($B104<MC$8,$B104>MC$9),\"\",1*MC104*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B104)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C104)","v":""}]
[null,2108,6.5686012406935862E-2,2.5000000000000001E-2,0.30763293048978607,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B105<I$8,$B105>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C105)","v":""},null,{"$f":"IF(OR($B105<I$8,$B105>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C105)/1000)","v":""},null,{"$f":"IF(OR($B105<M$8,$B105>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C105)","v":""},null,{"$f":"IF(OR($B105<M$8,$B105>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<Q$8,$B105>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<Q$8,$B105>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<U$8,$B105>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<U$8,$B105>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<Y$8,$B105>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<Y$8,$B105>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C105)/1000)","v":""},null,{"$f":"IF(OR($B105<AC$8,$B105>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<AC$8,$B105>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<AG$8,$B105>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C105/100))","v":""},null,{"$f":"IF(OR($B105<AG$8,$B105>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B105<CH$8,$B105>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C105)","v":""},null,{"$f":"IF(OR($B105<CH$8,$B105>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C105/1000)","v":""},null,"",null,{"$f":"IF(OR($B105<CL$8,$B105>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C105)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B105<CW$8,$B105>CW$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B105<CY$8,$B105>CY$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B105<DA$8,$B105>DA$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B105<DC$8,$B105>DC$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B105-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B105-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B105<DE$8,$B105>DE$9),\"\",1*DE105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,null,{"$f":"IF(OR($B105<DI$8,$B105>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B105<KZ$8,$B105>KZ$9),\"\",1*KZ105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,null,null,null,{"$f":"IF(OR($B105<LF$8,$B105>LF$9),\"\",1*LF105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,null,null,null,{"$f":"IF(OR($B105<LL$8,$B105>LL$9),\"\",1*LL105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,null,null,{"$f":"IF(OR($B105<LQ$8,$B105>LQ$9),\"\",1*LQ105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,null,null,null,{"$f":"IF(OR($B105<LW$8,$B105>LW$9),\"\",1*LW105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""},null,null,null,null,null,{"$f":"IF(OR($B105<MC$8,$B105>MC$9),\"\",1*MC105*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B105)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C105)","v":""}]
[null,2109,6.4083914543352063E-2,2.5000000000000001E-2,0.30437610615393895,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B106<I$8,$B106>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C106)","v":""},null,{"$f":"IF(OR($B106<I$8,$B106>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C106)/1000)","v":""},null,{"$f":"IF(OR($B106<M$8,$B106>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C106)","v":""},null,{"$f":"IF(OR($B106<M$8,$B106>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<Q$8,$B106>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<Q$8,$B106>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<U$8,$B106>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<U$8,$B106>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<Y$8,$B106>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<Y$8,$B106>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C106)/1000)","v":""},null,{"$f":"IF(OR($B106<AC$8,$B106>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<AC$8,$B106>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<AG$8,$B106>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C106/100))","v":""},null,{"$f":"IF(OR($B106<AG$8,$B106>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B106<CH$8,$B106>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C106)","v":""},null,{"$f":"IF(OR($B106<CH$8,$B106>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C106/1000)","v":""},null,"",null,{"$f":"IF(OR($B106<CL$8,$B106>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C106)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B106<CW$8,$B106>CW$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B106<CY$8,$B106>CY$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B106<DA$8,$B106>DA$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B106<DC$8,$B106>DC$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B106-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B106-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B106<DE$8,$B106>DE$9),\"\",1*DE106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,null,{"$f":"IF(OR($B106<DI$8,$B106>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B106<KZ$8,$B106>KZ$9),\"\",1*KZ106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,null,null,null,{"$f":"IF(OR($B106<LF$8,$B106>LF$9),\"\",1*LF106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,null,null,null,{"$f":"IF(OR($B106<LL$8,$B106>LL$9),\"\",1*LL106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,null,null,{"$f":"IF(OR($B106<LQ$8,$B106>LQ$9),\"\",1*LQ106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,null,null,null,{"$f":"IF(OR($B106<LW$8,$B106>LW$9),\"\",1*LW106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""},null,null,null,null,null,{"$f":"IF(OR($B106<MC$8,$B106>MC$9),\"\",1*MC106*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B106)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C106)","v":""}]
[null,2110,6.252089223741665E-2,2.5000000000000001E-2,0.30115376091217866,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B107<I$8,$B107>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C107)","v":""},null,{"$f":"IF(OR($B107<I$8,$B107>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C107)/1000)","v":""},null,{"$f":"IF(OR($B107<M$8,$B107>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C107)","v":""},null,{"$f":"IF(OR($B107<M$8,$B107>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<Q$8,$B107>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<Q$8,$B107>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<U$8,$B107>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<U$8,$B107>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<Y$8,$B107>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<Y$8,$B107>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C107)/1000)","v":""},null,{"$f":"IF(OR($B107<AC$8,$B107>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<AC$8,$B107>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<AG$8,$B107>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C107/100))","v":""},null,{"$f":"IF(OR($B107<AG$8,$B107>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B107<CH$8,$B107>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C107)","v":""},null,{"$f":"IF(OR($B107<CH$8,$B107>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C107/1000)","v":""},null,"",null,{"$f":"IF(OR($B107<CL$8,$B107>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C107)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B107<CW$8,$B107>CW$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B107<CY$8,$B107>CY$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B107<DA$8,$B107>DA$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B107<DC$8,$B107>DC$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B107-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B107-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B107<DE$8,$B107>DE$9),\"\",1*DE107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,null,{"$f":"IF(OR($B107<DI$8,$B107>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B107<KZ$8,$B107>KZ$9),\"\",1*KZ107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,null,null,null,{"$f":"IF(OR($B107<LF$8,$B107>LF$9),\"\",1*LF107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,null,null,null,{"$f":"IF(OR($B107<LL$8,$B107>LL$9),\"\",1*LL107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,null,null,{"$f":"IF(OR($B107<LQ$8,$B107>LQ$9),\"\",1*LQ107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,null,null,null,{"$f":"IF(OR($B107<LW$8,$B107>LW$9),\"\",1*LW107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""},null,null,null,null,null,{"$f":"IF(OR($B107<MC$8,$B107>MC$9),\"\",1*MC107*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B107)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C107)","v":""}]
[null,2111,6.0995992426747955E-2,2.5000000000000001E-2,0.29796552974391877,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B108<I$8,$B108>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C108)","v":""},null,{"$f":"IF(OR($B108<I$8,$B108>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C108)/1000)","v":""},null,{"$f":"IF(OR($B108<M$8,$B108>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C108)","v":""},null,{"$f":"IF(OR($B108<M$8,$B108>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<Q$8,$B108>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<Q$8,$B108>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<U$8,$B108>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<U$8,$B108>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<Y$8,$B108>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<Y$8,$B108>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C108)/1000)","v":""},null,{"$f":"IF(OR($B108<AC$8,$B108>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<AC$8,$B108>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<AG$8,$B108>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C108/100))","v":""},null,{"$f":"IF(OR($B108<AG$8,$B108>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B108<CH$8,$B108>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C108)","v":""},null,{"$f":"IF(OR($B108<CH$8,$B108>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C108/1000)","v":""},null,"",null,{"$f":"IF(OR($B108<CL$8,$B108>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C108)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B108<CW$8,$B108>CW$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B108<CY$8,$B108>CY$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B108<DA$8,$B108>DA$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B108<DC$8,$B108>DC$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B108-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B108-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B108<DE$8,$B108>DE$9),\"\",1*DE108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,null,{"$f":"IF(OR($B108<DI$8,$B108>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B108<KZ$8,$B108>KZ$9),\"\",1*KZ108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,null,null,null,{"$f":"IF(OR($B108<LF$8,$B108>LF$9),\"\",1*LF108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,null,null,null,{"$f":"IF(OR($B108<LL$8,$B108>LL$9),\"\",1*LL108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,null,null,{"$f":"IF(OR($B108<LQ$8,$B108>LQ$9),\"\",1*LQ108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,null,null,null,{"$f":"IF(OR($B108<LW$8,$B108>LW$9),\"\",1*LW108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""},null,null,null,null,null,{"$f":"IF(OR($B108<MC$8,$B108>MC$9),\"\",1*MC108*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B108)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C108)","v":""}]
[null,2112,5.9508285294388251E-2,2.5000000000000001E-2,0.29481105149294429,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B109<I$8,$B109>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C109)","v":""},null,{"$f":"IF(OR($B109<I$8,$B109>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C109)/1000)","v":""},null,{"$f":"IF(OR($B109<M$8,$B109>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C109)","v":""},null,{"$f":"IF(OR($B109<M$8,$B109>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<Q$8,$B109>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<Q$8,$B109>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<U$8,$B109>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<U$8,$B109>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<Y$8,$B109>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<Y$8,$B109>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C109)/1000)","v":""},null,{"$f":"IF(OR($B109<AC$8,$B109>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<AC$8,$B109>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<AG$8,$B109>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C109/100))","v":""},null,{"$f":"IF(OR($B109<AG$8,$B109>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B109<CH$8,$B109>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C109)","v":""},null,{"$f":"IF(OR($B109<CH$8,$B109>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C109/1000)","v":""},null,"",null,{"$f":"IF(OR($B109<CL$8,$B109>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C109)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B109<CW$8,$B109>CW$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B109<CY$8,$B109>CY$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B109<DA$8,$B109>DA$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B109<DC$8,$B109>DC$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B109-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B109-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B109<DE$8,$B109>DE$9),\"\",1*DE109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,null,{"$f":"IF(OR($B109<DI$8,$B109>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B109<KZ$8,$B109>KZ$9),\"\",1*KZ109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,null,null,null,{"$f":"IF(OR($B109<LF$8,$B109>LF$9),\"\",1*LF109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,null,null,null,{"$f":"IF(OR($B109<LL$8,$B109>LL$9),\"\",1*LL109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,null,null,{"$f":"IF(OR($B109<LQ$8,$B109>LQ$9),\"\",1*LQ109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,null,null,null,{"$f":"IF(OR($B109<LW$8,$B109>LW$9),\"\",1*LW109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""},null,null,null,null,null,{"$f":"IF(OR($B109<MC$8,$B109>MC$9),\"\",1*MC109*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B109)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C109)","v":""}]
[null,2113,5.8056863701842203E-2,2.5000000000000001E-2,0.29168996882650072,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B110<I$8,$B110>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C110)","v":""},null,{"$f":"IF(OR($B110<I$8,$B110>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C110)/1000)","v":""},null,{"$f":"IF(OR($B110<M$8,$B110>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C110)","v":""},null,{"$f":"IF(OR($B110<M$8,$B110>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<Q$8,$B110>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<Q$8,$B110>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<U$8,$B110>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<U$8,$B110>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<Y$8,$B110>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<Y$8,$B110>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C110)/1000)","v":""},null,{"$f":"IF(OR($B110<AC$8,$B110>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<AC$8,$B110>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<AG$8,$B110>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C110/100))","v":""},null,{"$f":"IF(OR($B110<AG$8,$B110>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B110<CH$8,$B110>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C110)","v":""},null,{"$f":"IF(OR($B110<CH$8,$B110>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C110/1000)","v":""},null,"",null,{"$f":"IF(OR($B110<CL$8,$B110>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C110)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B110<CW$8,$B110>CW$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B110<CY$8,$B110>CY$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B110<DA$8,$B110>DA$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B110<DC$8,$B110>DC$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B110-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B110-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B110<DE$8,$B110>DE$9),\"\",1*DE110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,null,{"$f":"IF(OR($B110<DI$8,$B110>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B110<KZ$8,$B110>KZ$9),\"\",1*KZ110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,null,null,null,{"$f":"IF(OR($B110<LF$8,$B110>LF$9),\"\",1*LF110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,null,null,null,{"$f":"IF(OR($B110<LL$8,$B110>LL$9),\"\",1*LL110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,null,null,{"$f":"IF(OR($B110<LQ$8,$B110>LQ$9),\"\",1*LQ110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,null,null,null,{"$f":"IF(OR($B110<LW$8,$B110>LW$9),\"\",1*LW110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""},null,null,null,null,null,{"$f":"IF(OR($B110<MC$8,$B110>MC$9),\"\",1*MC110*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B110)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C110)","v":""}]
[null,2114,5.6640842635943614E-2,2.5000000000000001E-2,0.28860192819481623,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B111<I$8,$B111>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C111)","v":""},null,{"$f":"IF(OR($B111<I$8,$B111>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C111)/1000)","v":""},null,{"$f":"IF(OR($B111<M$8,$B111>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C111)","v":""},null,{"$f":"IF(OR($B111<M$8,$B111>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<Q$8,$B111>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<Q$8,$B111>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<U$8,$B111>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<U$8,$B111>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<Y$8,$B111>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<Y$8,$B111>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C111)/1000)","v":""},null,{"$f":"IF(OR($B111<AC$8,$B111>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<AC$8,$B111>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<AG$8,$B111>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C111/100))","v":""},null,{"$f":"IF(OR($B111<AG$8,$B111>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,{"$f":"IF(OR($B111<AM$8,$B111>AM$9),\"\",AM$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<AP$8,$B111>AP$9),\"\",AP$12*$C111)","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR($B111<AX$8,$B111>AX$9),\"\",AX$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<BA$8,$B111>BA$9),\"\",BA$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<BD$8,$B111>BD$9),\"\",BD$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BF$8,$B111>BF$9),\"\",BF$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BH$8,$B111>BH$9),\"\",BH$12*$C111)","v":""},null,"",null,{"$f":"IF(OR($B111<BL$8,$B111>BL$9),\"\",BL$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BN$8,$B111>BN$9),\"\",BN$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BP$8,$B111>BP$9),\"\",BP$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BR$8,$B111>BR$9),\"\",BR$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BT$8,$B111>BT$9),\"\",BT$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BV$8,$B111>BV$9),\"\",BV$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BX$8,$B111>BX$9),\"\",BX$12*$C111)","v":""},null,{"$f":"IF(OR($B111<BZ$8,$B111>BZ$9),\"\",BZ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<CB$8,$B111>CB$9),\"\",CB$12*$C111)","v":""},null,{"$f":"IF(OR($B111<CD$8,$B111>CD$9),\"\",CD$12*$C111)","v":""},null,{"$f":"IF(OR($B111<CF$8,$B111>CF$9),\"\",CF$12*$C111)","v":""},null,{"$f":"IF(OR($B111<CH$8,$B111>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C111)","v":""},null,{"$f":"IF(OR($B111<CH$8,$B111>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<CL$8,$B111>CL$9),\"\",CL$12*$C111)","v":""},null,{"$f":"IF(OR($B111<CL$8,$B111>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C111)","v":""},null,{"$f":"IF(OR($B111<CP$8,$B111>CP$9),\"\",CP$12*$E111)","v":""},null,{"$f":"IF(OR($B111<CR$8,$B111>CR$9),\"\",CR$12*$E111)","v":""},null,{"$f":"IF(OR($B111<CT$8,$B111>CT$9),\"\",CT$12*$E111)","v":""},null,null,{"$f":"IF(OR($B111<CW$8,$B111>CW$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B111<CY$8,$B111>CY$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B111<DA$8,$B111>DA$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B111<DC$8,$B111>DC$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B111-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B111-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B111<DE$8,$B111>DE$9),\"\",1*DE111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,null,{"$f":"IF(OR($B111<DI$8,$B111>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,{"$f":"IF(OR($B111<DN$8,$B111>DN$9),\"\",DN$12*$C111)","v":""},null,{"$f":"IF(OR($B111<DP$8,$B111>DP$9),\"\",DP$12*$C111)","v":""},null,{"$f":"IF(OR($B111<DR$8,$B111>DR$9),\"\",DR$12*$C111)","v":""},null,{"$f":"IF(OR($B111<DT$8,$B111>DT$9),\"\",DT$12*$C111)","v":""},null,{"$f":"IF(OR($B111<DV$8,$B111>DV$9),\"\",DV$12*$C111)","v":""},null,{"$f":"IF(OR($B111<DX$8,$B111>DX$9),\"\",DX$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<EA$8,$B111>EA$9),\"\",EA$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EC$8,$B111>EC$9),\"\",EC$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EE$8,$B111>EE$9),\"\",EE$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EG$8,$B111>EG$9),\"\",EG$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EI$8,$B111>EI$9),\"\",EI$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EK$8,$B111>EK$9),\"\",EK$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EM$8,$B111>EM$9),\"\",EM$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<EP$8,$B111>EP$9),\"\",EP$12*$C111)","v":""},null,{"$f":"IF(OR($B111<ER$8,$B111>ER$9),\"\",ER$12*$C111)","v":""},null,{"$f":"IF(OR($B111<ET$8,$B111>ET$9),\"\",ET$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EV$8,$B111>EV$9),\"\",EV$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EX$8,$B111>EX$9),\"\",EX$12*$C111)","v":""},null,{"$f":"IF(OR($B111<EZ$8,$B111>EZ$9),\"\",EZ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FB$8,$B111>FB$9),\"\",FB$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FD$8,$B111>FD$9),\"\",FD$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FF$8,$B111>FF$9),\"\",FF$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FH$8,$B111>FH$9),\"\",FH$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FJ$8,$B111>FJ$9),\"\",FJ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FL$8,$B111>FL$9),\"\",FL$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<FO$8,$B111>FO$9),\"\",FO$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FQ$8,$B111>FQ$9),\"\",FQ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FS$8,$B111>FS$9),\"\",FS$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FU$8,$B111>FU$9),\"\",FU$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<FX$8,$B111>FX$9),\"\",FX$12*$C111)","v":""},null,{"$f":"IF(OR($B111<FZ$8,$B111>FZ$9),\"\",FZ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GB$8,$B111>GB$9),\"\",GB$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GD$8,$B111>GD$9),\"\",GD$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GF$8,$B111>GF$9),\"\",GF$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<GI$8,$B111>GI$9),\"\",GI$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GK$8,$B111>GK$9),\"\",GK$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GM$8,$B111>GM$9),\"\",GM$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GO$8,$B111>GO$9),\"\",GO$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GQ$8,$B111>GQ$9),\"\",GQ$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<GT$8,$B111>GT$9),\"\",GT$12*$C111)","v":""},null,{"$f":"IF(OR($B111<GV$8,$B111>GV$9),\"\",GV$12*$C111)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,null,{"$f":"IF(OR($B111<HJ$8,$B111>HJ$9),\"\",HJ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<HL$8,$B111>HL$9),\"\",HL$12*$C111)","v":""},null,{"$f":"IF(OR($B111<HN$8,$B111>HN$9),\"\",HN$12*$C111)","v":""},null,{"$f":"IF(OR($B111<HP$8,$B111>HP$9),\"\",HP$12*$C111)","v":""},null,{"$f":"IF(OR($B111<HR$8,$B111>HR$9),\"\",HR$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<HU$8,$B111>HU$9),\"\",HU$12*$C111)","v":""},null,{"$f":"IF(OR($B111<HW$8,$B111>HW$9),\"\",HW$12*$C111)","v":""},null,null,{"$f":"IF(OR($B111<HZ$8,$B111>HZ$9),\"\",HZ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IB$8,$B111>IB$9),\"\",IB$12*$C111)","v":""},null,{"$f":"IF(OR($B111<ID$8,$B111>ID$9),\"\",ID$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IF$8,$B111>IF$9),\"\",IF$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IH$8,$B111>IH$9),\"\",IH$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IJ$8,$B111>IJ$9),\"\",IJ$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IL$8,$B111>IL$9),\"\",IL$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IN$8,$B111>IN$9),\"\",IN$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IP$8,$B111>IP$9),\"\",IP$12*$C111)","v":""},null,{"$f":"IF(OR($B111<IR$8,$B111>IR$9),\"\",IR$12*$C111)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B111<JL$8,$B111>JL$9),\"\",JL$12*$E111)","v":""},null,{"$f":"IF(OR($B111<JN$8,$B111>JN$9),\"\",JN$12*$E111)","v":""},null,{"$f":"IF(OR($B111<JP$8,$B111>JP$9),\"\",JP$12*$E111)","v":""},null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B111<KZ$8,$B111>KZ$9),\"\",1*KZ111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,null,null,null,{"$f":"IF(OR($B111<LF$8,$B111>LF$9),\"\",1*LF111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,null,null,null,{"$f":"IF(OR($B111<LL$8,$B111>LL$9),\"\",1*LL111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,null,null,{"$f":"IF(OR($B111<LQ$8,$B111>LQ$9),\"\",1*LQ111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,null,null,null,{"$f":"IF(OR($B111<LW$8,$B111>LW$9),\"\",1*LW111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""},null,null,null,null,null,{"$f":"IF(OR($B111<MC$8,$B111>MC$9),\"\",1*MC111*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B111)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C111)","v":""}]
[null,{"$f":"B111+1","v":2115},5.5259358669213283E-2,2.5000000000000001E-2,0.28554657979105197,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B112<I$8,$B112>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C112)","v":""},null,{"$f":"IF(OR($B112<I$8,$B112>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C112)/1000)","v":""},null,{"$f":"IF(OR($B112<M$8,$B112>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C112)","v":""},null,{"$f":"IF(OR($B112<M$8,$B112>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<Q$8,$B112>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<Q$8,$B112>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<U$8,$B112>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<U$8,$B112>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<Y$8,$B112>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<Y$8,$B112>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C112)/1000)","v":""},null,{"$f":"IF(OR($B112<AC$8,$B112>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<AC$8,$B112>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<AG$8,$B112>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C112/100))","v":""},null,{"$f":"IF(OR($B112<AG$8,$B112>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B112<CH$8,$B112>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C112)","v":""},null,{"$f":"IF(OR($B112<CH$8,$B112>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C112/1000)","v":""},null,"",null,{"$f":"IF(OR($B112<CL$8,$B112>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C112)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B112<CW$8,$B112>CW$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B112<CY$8,$B112>CY$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B112<DA$8,$B112>DA$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B112<DC$8,$B112>DC$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B112-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B112-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B112<DE$8,$B112>DE$9),\"\",1*DE112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,null,{"$f":"IF(OR($B112<DI$8,$B112>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B112<KZ$8,$B112>KZ$9),\"\",1*KZ112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,null,null,null,{"$f":"IF(OR($B112<LF$8,$B112>LF$9),\"\",1*LF112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,null,null,null,{"$f":"IF(OR($B112<LL$8,$B112>LL$9),\"\",1*LL112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,null,null,{"$f":"IF(OR($B112<LQ$8,$B112>LQ$9),\"\",1*LQ112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,null,null,null,{"$f":"IF(OR($B112<LW$8,$B112>LW$9),\"\",1*LW112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""},null,null,null,null,null,{"$f":"IF(OR($B112<MC$8,$B112>MC$9),\"\",1*MC112*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B112)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C112)","v":""}]
[null,2116,5.3911569433378818E-2,2.5000000000000001E-2,0.28252357751167706,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B113<I$8,$B113>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C113)","v":""},null,{"$f":"IF(OR($B113<I$8,$B113>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C113)/1000)","v":""},null,{"$f":"IF(OR($B113<M$8,$B113>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C113)","v":""},null,{"$f":"IF(OR($B113<M$8,$B113>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<Q$8,$B113>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<Q$8,$B113>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<U$8,$B113>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<U$8,$B113>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<Y$8,$B113>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<Y$8,$B113>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C113)/1000)","v":""},null,{"$f":"IF(OR($B113<AC$8,$B113>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<AC$8,$B113>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<AG$8,$B113>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C113/100))","v":""},null,{"$f":"IF(OR($B113<AG$8,$B113>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B113<CH$8,$B113>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C113)","v":""},null,{"$f":"IF(OR($B113<CH$8,$B113>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C113/1000)","v":""},null,"",null,{"$f":"IF(OR($B113<CL$8,$B113>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C113)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B113<CW$8,$B113>CW$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B113<CY$8,$B113>CY$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B113<DA$8,$B113>DA$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B113<DC$8,$B113>DC$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B113-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B113-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B113<DE$8,$B113>DE$9),\"\",1*DE113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,null,{"$f":"IF(OR($B113<DI$8,$B113>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B113<KZ$8,$B113>KZ$9),\"\",1*KZ113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,null,null,null,{"$f":"IF(OR($B113<LF$8,$B113>LF$9),\"\",1*LF113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,null,null,null,{"$f":"IF(OR($B113<LL$8,$B113>LL$9),\"\",1*LL113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,null,null,{"$f":"IF(OR($B113<LQ$8,$B113>LQ$9),\"\",1*LQ113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,null,null,null,{"$f":"IF(OR($B113<LW$8,$B113>LW$9),\"\",1*LW113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""},null,null,null,null,null,{"$f":"IF(OR($B113<MC$8,$B113>MC$9),\"\",1*MC113*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B113)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C113)","v":""}]
[null,2117,5.2596653105735434E-2,2.5000000000000001E-2,0.27953257891726235,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B114<I$8,$B114>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C114)","v":""},null,{"$f":"IF(OR($B114<I$8,$B114>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C114)/1000)","v":""},null,{"$f":"IF(OR($B114<M$8,$B114>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C114)","v":""},null,{"$f":"IF(OR($B114<M$8,$B114>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<Q$8,$B114>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<Q$8,$B114>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<U$8,$B114>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<U$8,$B114>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<Y$8,$B114>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<Y$8,$B114>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C114)/1000)","v":""},null,{"$f":"IF(OR($B114<AC$8,$B114>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<AC$8,$B114>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<AG$8,$B114>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C114/100))","v":""},null,{"$f":"IF(OR($B114<AG$8,$B114>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B114<CH$8,$B114>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C114)","v":""},null,{"$f":"IF(OR($B114<CH$8,$B114>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C114/1000)","v":""},null,"",null,{"$f":"IF(OR($B114<CL$8,$B114>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C114)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B114<CW$8,$B114>CW$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B114<CY$8,$B114>CY$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B114<DA$8,$B114>DA$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B114<DC$8,$B114>DC$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B114-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B114-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B114<DE$8,$B114>DE$9),\"\",1*DE114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,null,{"$f":"IF(OR($B114<DI$8,$B114>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B114<KZ$8,$B114>KZ$9),\"\",1*KZ114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,null,null,null,{"$f":"IF(OR($B114<LF$8,$B114>LF$9),\"\",1*LF114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,null,null,null,{"$f":"IF(OR($B114<LL$8,$B114>LL$9),\"\",1*LL114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,null,null,{"$f":"IF(OR($B114<LQ$8,$B114>LQ$9),\"\",1*LQ114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,null,null,null,{"$f":"IF(OR($B114<LW$8,$B114>LW$9),\"\",1*LW114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""},null,null,null,null,null,{"$f":"IF(OR($B114<MC$8,$B114>MC$9),\"\",1*MC114*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B114)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C114)","v":""}]
[null,2118,5.1313807908034574E-2,2.5000000000000001E-2,0.27657324519368987,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B115<I$8,$B115>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C115)","v":""},null,{"$f":"IF(OR($B115<I$8,$B115>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C115)/1000)","v":""},null,{"$f":"IF(OR($B115<M$8,$B115>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C115)","v":""},null,{"$f":"IF(OR($B115<M$8,$B115>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<Q$8,$B115>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<Q$8,$B115>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<U$8,$B115>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<U$8,$B115>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<Y$8,$B115>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<Y$8,$B115>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C115)/1000)","v":""},null,{"$f":"IF(OR($B115<AC$8,$B115>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<AC$8,$B115>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<AG$8,$B115>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C115/100))","v":""},null,{"$f":"IF(OR($B115<AG$8,$B115>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B115<CH$8,$B115>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C115)","v":""},null,{"$f":"IF(OR($B115<CH$8,$B115>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C115/1000)","v":""},null,"",null,{"$f":"IF(OR($B115<CL$8,$B115>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C115)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B115<CW$8,$B115>CW$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B115<CY$8,$B115>CY$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B115<DA$8,$B115>DA$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B115<DC$8,$B115>DC$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B115-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B115-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B115<DE$8,$B115>DE$9),\"\",1*DE115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,null,{"$f":"IF(OR($B115<DI$8,$B115>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,{"$f":"IF(OR($B115<JR$8,$B115>JR$9),\"\",JR$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<JV$8,$B115>JV$9),\"\",JV$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<JZ$8,$B115>JZ$9),\"\",JZ$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<KD$8,$B115>KD$9),\"\",KD$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<KH$8,$B115>KH$9),\"\",KH$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<KL$8,$B115>KL$9),\"\",KL$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<KP$8,$B115>KP$9),\"\",KP$12*$C115)","v":""},"","",null,{"$f":"IF(OR($B115<KT$8,$B115>KT$9),\"\",KT$12*$C115)","v":""},"","",null,null,null,null,null,{"$f":"IF(OR($B115<KZ$8,$B115>KZ$9),\"\",1*KZ115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,null,null,null,{"$f":"IF(OR($B115<LF$8,$B115>LF$9),\"\",1*LF115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,null,null,null,{"$f":"IF(OR($B115<LL$8,$B115>LL$9),\"\",1*LL115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,null,null,{"$f":"IF(OR($B115<LQ$8,$B115>LQ$9),\"\",1*LQ115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,null,null,null,{"$f":"IF(OR($B115<LW$8,$B115>LW$9),\"\",1*LW115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""},null,null,null,null,null,{"$f":"IF(OR($B115<MC$8,$B115>MC$9),\"\",1*MC115*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B115)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C115)","v":""}]
[null,2119,5.0062251617594714E-2,2.5000000000000001E-2,0.27364524111377253,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B116<I$8,$B116>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C116)","v":""},null,{"$f":"IF(OR($B116<I$8,$B116>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C116)/1000)","v":""},null,{"$f":"IF(OR($B116<M$8,$B116>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C116)","v":""},null,{"$f":"IF(OR($B116<M$8,$B116>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<Q$8,$B116>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<Q$8,$B116>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<U$8,$B116>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<U$8,$B116>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<Y$8,$B116>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<Y$8,$B116>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C116)/1000)","v":""},null,{"$f":"IF(OR($B116<AC$8,$B116>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<AC$8,$B116>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<AG$8,$B116>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C116/100))","v":""},null,{"$f":"IF(OR($B116<AG$8,$B116>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B116<CH$8,$B116>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C116)","v":""},null,{"$f":"IF(OR($B116<CH$8,$B116>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C116/1000)","v":""},null,"",null,{"$f":"IF(OR($B116<CL$8,$B116>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C116)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B116<CW$8,$B116>CW$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B116<CY$8,$B116>CY$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B116<DA$8,$B116>DA$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B116<DC$8,$B116>DC$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B116-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B116-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B116<DE$8,$B116>DE$9),\"\",1*DE116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,null,{"$f":"IF(OR($B116<DI$8,$B116>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B116<KZ$8,$B116>KZ$9),\"\",1*KZ116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,null,null,null,{"$f":"IF(OR($B116<LF$8,$B116>LF$9),\"\",1*LF116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,null,null,null,{"$f":"IF(OR($B116<LL$8,$B116>LL$9),\"\",1*LL116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,null,null,{"$f":"IF(OR($B116<LQ$8,$B116>LQ$9),\"\",1*LQ116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,null,null,null,{"$f":"IF(OR($B116<LW$8,$B116>LW$9),\"\",1*LW116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""},null,null,null,null,null,{"$f":"IF(OR($B116<MC$8,$B116>MC$9),\"\",1*MC116*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B116)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C116)","v":""}]
[null,2120,4.8841221090336312E-2,2.5000000000000001E-2,0.27074823499928025,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B117<I$8,$B117>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C117)","v":""},null,{"$f":"IF(OR($B117<I$8,$B117>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C117)/1000)","v":""},null,{"$f":"IF(OR($B117<M$8,$B117>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C117)","v":""},null,{"$f":"IF(OR($B117<M$8,$B117>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<Q$8,$B117>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<Q$8,$B117>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<U$8,$B117>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<U$8,$B117>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<Y$8,$B117>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<Y$8,$B117>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C117)/1000)","v":""},null,{"$f":"IF(OR($B117<AC$8,$B117>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<AC$8,$B117>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<AG$8,$B117>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C117/100))","v":""},null,{"$f":"IF(OR($B117<AG$8,$B117>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B117<CH$8,$B117>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C117)","v":""},null,{"$f":"IF(OR($B117<CH$8,$B117>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C117/1000)","v":""},null,"",null,{"$f":"IF(OR($B117<CL$8,$B117>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C117)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B117<CW$8,$B117>CW$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B117<CY$8,$B117>CY$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B117<DA$8,$B117>DA$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B117<DC$8,$B117>DC$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B117-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B117-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B117<DE$8,$B117>DE$9),\"\",1*DE117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,null,{"$f":"IF(OR($B117<DI$8,$B117>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B117<KZ$8,$B117>KZ$9),\"\",1*KZ117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,null,null,null,{"$f":"IF(OR($B117<LF$8,$B117>LF$9),\"\",1*LF117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,null,null,null,{"$f":"IF(OR($B117<LL$8,$B117>LL$9),\"\",1*LL117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,null,null,{"$f":"IF(OR($B117<LQ$8,$B117>LQ$9),\"\",1*LQ117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,null,null,null,{"$f":"IF(OR($B117<LW$8,$B117>LW$9),\"\",1*LW117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""},null,null,null,null,null,{"$f":"IF(OR($B117<MC$8,$B117>MC$9),\"\",1*MC117*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B117)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C117)","v":""}]
[null,2121,4.7649971795450066E-2,2.5000000000000001E-2,0.2678818986833682,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B118<I$8,$B118>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C118)","v":""},null,{"$f":"IF(OR($B118<I$8,$B118>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C118)/1000)","v":""},null,{"$f":"IF(OR($B118<M$8,$B118>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C118)","v":""},null,{"$f":"IF(OR($B118<M$8,$B118>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<Q$8,$B118>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<Q$8,$B118>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<U$8,$B118>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<U$8,$B118>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<Y$8,$B118>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<Y$8,$B118>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C118)/1000)","v":""},null,{"$f":"IF(OR($B118<AC$8,$B118>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<AC$8,$B118>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<AG$8,$B118>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C118/100))","v":""},null,{"$f":"IF(OR($B118<AG$8,$B118>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B118<CH$8,$B118>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C118)","v":""},null,{"$f":"IF(OR($B118<CH$8,$B118>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C118/1000)","v":""},null,"",null,{"$f":"IF(OR($B118<CL$8,$B118>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C118)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B118<CW$8,$B118>CW$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B118<CY$8,$B118>CY$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B118<DA$8,$B118>DA$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B118<DC$8,$B118>DC$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B118-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B118-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B118<DE$8,$B118>DE$9),\"\",1*DE118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,null,{"$f":"IF(OR($B118<DI$8,$B118>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B118<KZ$8,$B118>KZ$9),\"\",1*KZ118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,null,null,null,{"$f":"IF(OR($B118<LF$8,$B118>LF$9),\"\",1*LF118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,null,null,null,{"$f":"IF(OR($B118<LL$8,$B118>LL$9),\"\",1*LL118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,null,null,{"$f":"IF(OR($B118<LQ$8,$B118>LQ$9),\"\",1*LQ118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,null,null,null,{"$f":"IF(OR($B118<LW$8,$B118>LW$9),\"\",1*LW118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""},null,null,null,null,null,{"$f":"IF(OR($B118<MC$8,$B118>MC$9),\"\",1*MC118*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B118)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C118)","v":""}]
[null,2122,4.6487777361414705E-2,2.5000000000000001E-2,0.26504590747340279,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B119<I$8,$B119>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C119)","v":""},null,{"$f":"IF(OR($B119<I$8,$B119>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C119)/1000)","v":""},null,{"$f":"IF(OR($B119<M$8,$B119>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C119)","v":""},null,{"$f":"IF(OR($B119<M$8,$B119>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<Q$8,$B119>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<Q$8,$B119>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<U$8,$B119>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<U$8,$B119>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<Y$8,$B119>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<Y$8,$B119>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C119)/1000)","v":""},null,{"$f":"IF(OR($B119<AC$8,$B119>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<AC$8,$B119>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<AG$8,$B119>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C119/100))","v":""},null,{"$f":"IF(OR($B119<AG$8,$B119>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B119<CH$8,$B119>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C119)","v":""},null,{"$f":"IF(OR($B119<CH$8,$B119>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C119/1000)","v":""},null,"",null,{"$f":"IF(OR($B119<CL$8,$B119>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C119)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B119<CW$8,$B119>CW$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B119<CY$8,$B119>CY$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B119<DA$8,$B119>DA$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B119<DC$8,$B119>DC$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B119-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B119-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B119<DE$8,$B119>DE$9),\"\",1*DE119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,null,{"$f":"IF(OR($B119<DI$8,$B119>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B119<KZ$8,$B119>KZ$9),\"\",1*KZ119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,null,null,null,{"$f":"IF(OR($B119<LF$8,$B119>LF$9),\"\",1*LF119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,null,null,null,{"$f":"IF(OR($B119<LL$8,$B119>LL$9),\"\",1*LL119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,null,null,{"$f":"IF(OR($B119<LQ$8,$B119>LQ$9),\"\",1*LQ119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,null,null,null,{"$f":"IF(OR($B119<LW$8,$B119>LW$9),\"\",1*LW119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""},null,null,null,null,null,{"$f":"IF(OR($B119<MC$8,$B119>MC$9),\"\",1*MC119*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B119)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C119)","v":""}]
[null,2123,4.5353929133087521E-2,2.5000000000000001E-2,0.26223994011418106,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B120<I$8,$B120>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C120)","v":""},null,{"$f":"IF(OR($B120<I$8,$B120>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C120)/1000)","v":""},null,{"$f":"IF(OR($B120<M$8,$B120>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C120)","v":""},null,{"$f":"IF(OR($B120<M$8,$B120>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<Q$8,$B120>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<Q$8,$B120>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<U$8,$B120>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<U$8,$B120>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<Y$8,$B120>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<Y$8,$B120>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C120)/1000)","v":""},null,{"$f":"IF(OR($B120<AC$8,$B120>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<AC$8,$B120>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<AG$8,$B120>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C120/100))","v":""},null,{"$f":"IF(OR($B120<AG$8,$B120>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B120<CH$8,$B120>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C120)","v":""},null,{"$f":"IF(OR($B120<CH$8,$B120>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C120/1000)","v":""},null,"",null,{"$f":"IF(OR($B120<CL$8,$B120>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C120)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B120<CW$8,$B120>CW$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B120<CY$8,$B120>CY$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B120<DA$8,$B120>DA$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B120<DC$8,$B120>DC$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B120-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B120-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B120<DE$8,$B120>DE$9),\"\",1*DE120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,null,{"$f":"IF(OR($B120<DI$8,$B120>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B120<KZ$8,$B120>KZ$9),\"\",1*KZ120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,null,null,null,{"$f":"IF(OR($B120<LF$8,$B120>LF$9),\"\",1*LF120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,null,null,null,{"$f":"IF(OR($B120<LL$8,$B120>LL$9),\"\",1*LL120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,null,null,{"$f":"IF(OR($B120<LQ$8,$B120>LQ$9),\"\",1*LQ120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,null,null,null,{"$f":"IF(OR($B120<LW$8,$B120>LW$9),\"\",1*LW120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""},null,null,null,null,null,{"$f":"IF(OR($B120<MC$8,$B120>MC$9),\"\",1*MC120*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B120)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C120)","v":""}]
[null,2124,4.4247735739597588E-2,2.5000000000000001E-2,0.25946367875153958,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B121<I$8,$B121>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C121)","v":""},null,{"$f":"IF(OR($B121<I$8,$B121>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C121)/1000)","v":""},null,{"$f":"IF(OR($B121<M$8,$B121>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C121)","v":""},null,{"$f":"IF(OR($B121<M$8,$B121>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<Q$8,$B121>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<Q$8,$B121>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<U$8,$B121>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<U$8,$B121>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<Y$8,$B121>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<Y$8,$B121>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C121)/1000)","v":""},null,{"$f":"IF(OR($B121<AC$8,$B121>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<AC$8,$B121>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<AG$8,$B121>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C121/100))","v":""},null,{"$f":"IF(OR($B121<AG$8,$B121>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B121<CH$8,$B121>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C121)","v":""},null,{"$f":"IF(OR($B121<CH$8,$B121>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C121/1000)","v":""},null,"",null,{"$f":"IF(OR($B121<CL$8,$B121>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C121)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B121<CW$8,$B121>CW$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B121<CY$8,$B121>CY$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B121<DA$8,$B121>DA$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B121<DC$8,$B121>DC$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B121-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B121-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B121<DE$8,$B121>DE$9),\"\",1*DE121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,null,{"$f":"IF(OR($B121<DI$8,$B121>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B121<KZ$8,$B121>KZ$9),\"\",1*KZ121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,null,null,null,{"$f":"IF(OR($B121<LF$8,$B121>LF$9),\"\",1*LF121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,null,null,null,{"$f":"IF(OR($B121<LL$8,$B121>LL$9),\"\",1*LL121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,null,null,{"$f":"IF(OR($B121<LQ$8,$B121>LQ$9),\"\",1*LQ121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,null,null,null,{"$f":"IF(OR($B121<LW$8,$B121>LW$9),\"\",1*LW121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""},null,null,null,null,null,{"$f":"IF(OR($B121<MC$8,$B121>MC$9),\"\",1*MC121*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B121)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C121)","v":""}]
[null,2125,4.316852267277814E-2,2.5000000000000001E-2,0.25671680889634868,1.0699999999999999E-2,null,null,{"$f":"IF(OR($B122<I$8,$B122>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$H$12:$Q$12=$I$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$I$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C122)","v":""},null,{"$f":"IF(OR($B122<I$8,$B122>I$9),\"\",$I$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$K$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C122)/1000)","v":""},null,{"$f":"IF(OR($B122<M$8,$B122>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$H$12:$Q$12=$M$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$M$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C122)","v":""},null,{"$f":"IF(OR($B122<M$8,$B122>M$9),\"\",$M$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$O$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<Q$8,$B122>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$H$12:$Q$12=$Q$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Q$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<Q$8,$B122>Q$9),\"\",$Q$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$S$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<U$8,$B122>U$9),\"\",$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$R$12:$AA$12=$U$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$U$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<U$8,$B122>U$9),\"\",0.2*$U$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$W$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<Y$8,$B122>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$H$12:$Q$12=$Y$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$Y$11)*('Values Library - Yearly Values'!$H$14:$Q$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<Y$8,$B122>Y$9),\"\",$Y$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AA$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AG$14:$AG$126))*$C122)/1000)","v":""},null,{"$f":"IF(OR($B122<AC$8,$B122>AC$9),\"\",$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$R$12:$AA$12=$AC$10)*('Values Library - Yearly Values'!$R$13:$AA$13=$AC$11)*('Values Library - Yearly Values'!$R$14:$AA$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<AC$8,$B122>AC$9),\"\",1*$AC$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$AE$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<AG$8,$B122>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$H$12:$Q$12=AG$10)*('Values Library - Yearly Values'!$H$13:$Q$13=AG$11)*('Values Library - Yearly Values'!$H$14:$Q$126))*$C122/100))","v":""},null,{"$f":"IF(OR($B122<AG$8,$B122>AG$9),\"\",AG$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=AI$10)*('Values Library - Yearly Values'!$AV$14:$AX$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B122<CH$8,$B122>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$H$12:$Q$12=$CH$10)*('Values Library - Yearly Values'!$H$13:$Q$13=$CH$11)*('Values Library - Yearly Values'!$H$14:$Q$126))/100)*$C122)","v":""},null,{"$f":"IF(OR($B122<CH$8,$B122>CH$9),\"\",$CH$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$CJ$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AG$14:$AG$126)))*$C122/1000)","v":""},null,"",null,{"$f":"IF(OR($B122<CL$8,$B122>CL$9),\"\",$CN$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$BC$13:$BE$13=$CN$10)*('Values Library - Yearly Values'!$BC$14:$BE$126)))*$C122)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B122<CW$8,$B122>CW$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BA$93:$BE$200,4,0))","v":""},null,{"$f":"IF(OR($B122<CY$8,$B122>CY$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BI$93:$BM$200,4,0))","v":""},null,{"$f":"IF(OR($B122<DA$8,$B122>DA$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BQ$93:$BU$200,4,0))","v":""},null,{"$f":"IF(OR($B122<DC$8,$B122>DC$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BY$93:$CC$200,4,0))","v":""},null,{"$f":"IF($B122-$DE$8<0,\"\",OFFSET('CS - Carbon sequestration'!$F$180,$B122-$DE$8,0,1,1))","v":0},null,{"$f":"IF(OR($B122<DE$8,$B122>DE$9),\"\",1*DE122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DG$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,null,{"$f":"IF(OR($B122<DI$8,$B122>DI$9),\"\",1*$DI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=$DK$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,"",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,"","","",null,null,null,null,null,{"$f":"IF(OR($B122<KZ$8,$B122>KZ$9),\"\",1*KZ122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=LB$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,null,null,null,{"$f":"IF(OR($B122<LF$8,$B122>LF$9),\"\",1*LF122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=LH$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,null,null,null,{"$f":"IF(OR($B122<LL$8,$B122>LL$9),\"\",1*LL122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=LN$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,null,null,{"$f":"IF(OR($B122<LQ$8,$B122>LQ$9),\"\",1*LQ122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,null,null,null,{"$f":"IF(OR($B122<LW$8,$B122>LW$9),\"\",1*LW122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""},null,null,null,null,null,{"$f":"IF(OR($B122<MC$8,$B122>MC$9),\"\",1*MC122*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B122)*('Values Library - Yearly Values'!$AV$13:$AX$13=ME$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C122)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative",null,null,null,null,null,"Cumulative",null,null,null,null,null,"Cumulative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 yearly values BE, 1.2, YC4, No thin",null,null,null,null,null,"5 yearly values, BE, 1.2, YC 6, No thin",null,null,null,null,null,"5 yearly values BE, 1.2, YC10 No thin"]
[">>HIDE_BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.78,{"$f":"IF(OR($B126<LQ$8,$B126>LQ$9),\"\",1*LQ126*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B126)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C126)","v":""},null,null,null,null,2.86,{"$f":"IF(OR($B126<LW$8,$B126>LW$9),\"\",1*LW126*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B126)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C126)","v":""},null,null,null,null,6.64]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.53,{"$f":"IF(OR($B127<LQ$8,$B127>LQ$9),\"\",1*LQ127*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B127)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C127)","v":""},null,null,null,null,8.3800000000000008,{"$f":"IF(OR($B127<LW$8,$B127>LW$9),\"\",1*LW127*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B127)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C127)","v":""},null,null,null,null,22.67]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.26,{"$f":"IF(OR($B128<LQ$8,$B128>LQ$9),\"\",1*LQ128*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B128)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C128)","v":""},null,null,null,null,20.74,{"$f":"IF(OR($B128<LW$8,$B128>LW$9),\"\",1*LW128*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B128)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C128)","v":""},null,null,null,null,65.77]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.96,{"$f":"IF(OR($B129<LQ$8,$B129>LQ$9),\"\",1*LQ129*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B129)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C129)","v":""},null,null,null,null,53.97,{"$f":"IF(OR($B129<LW$8,$B129>LW$9),\"\",1*LW129*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B129)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C129)","v":""},null,null,null,null,191.41]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48.88,{"$f":"IF(OR($B130<LQ$8,$B130>LQ$9),\"\",1*LQ130*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B130)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C130)","v":""},null,null,null,null,150.88999999999999,{"$f":"IF(OR($B130<LW$8,$B130>LW$9),\"\",1*LW130*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B130)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C130)","v":""},null,null,null,null,408.83]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.41999999999999,{"$f":"IF(OR($B131<LQ$8,$B131>LQ$9),\"\",1*LQ131*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B131)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C131)","v":""},null,null,null,null,326.33999999999997,{"$f":"IF(OR($B131<LW$8,$B131>LW$9),\"\",1*LW131*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B131)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C131)","v":""},null,null,null,null,529.52]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280.11,{"$f":"IF(OR($B132<LQ$8,$B132>LQ$9),\"\",1*LQ132*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B132)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C132)","v":""},null,null,null,null,426.07,{"$f":"IF(OR($B132<LW$8,$B132>LW$9),\"\",1*LW132*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B132)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C132)","v":""},null,null,null,null,611.38]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349.45,{"$f":"IF(OR($B133<LQ$8,$B133>LQ$9),\"\",1*LQ133*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B133)*('Values Library - Yearly Values'!$AV$13:$AX$13=LS$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C133)","v":""},null,null,null,null,504.69,{"$f":"IF(OR($B133<LW$8,$B133>LW$9),\"\",1*LW133*(SUMPRODUCT(('Values Library - Yearly Values'!$G$14:$G$126=$B133)*('Values Library - Yearly Values'!$AV$13:$AX$13=LY$10)*('Values Library - Yearly Values'!$AV$14:$AX$126)))*$C133)","v":""},null,null,null,null,688.23]

{"sheet":"Values Library - Yearly Values","index":47,"n_rows":139,"n_cols":63,"rows_kept":139,"cut":false,"hidden":false,"merged":[[9,3,12,3],[9,2,12,2],[3,2,4,3],[5,2,6,3],[7,2,8,3],[138,33,141,33],[4,53,5,56],[12,60,12,62],[11,54,11,56],[10,6,12,6],[8,31,8,33],[5,31,7,33],[4,46,5,49],[4,38,5,41],[8,38,8,41],[11,47,11,49],[10,31,12,31],[10,32,12,32],[9,31,9,33],[5,7,7,26],[8,7,8,26]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values Library - Yearly Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,null,null,null,null,null,null,"Note the values beyond 2100 have been estimated as they are not available currently."]
[null,null,null,null,null,null,null,"This set of tables supports the January 2018 version of the DECC/HM Treasury Green Book supplementary appraisal guidance on valuing energy use and greenhouse gas (GHG) emissions. These tables were last revised on  January 2018.  Taken from \"Data_tables_1-19_supporting_the_toolkit_and_the_guidance_2017__180403_.xlsx\""]
[null,null,"Gross Domestic Product Deflators at Market Prices (calendar year)"]
[null,null,null,null,null,null,null,"Electricity costs p/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity emissions factors to 2100, kgCO2e/kWh",null,null,null,null,null,null,"Converting road and rail fuels to CO2e (emissions factors), kgCO2e/litre",null,null,null,null,null,null,null,"Carbon (traded) prices and sensitivities 2008-2100 for appraisal, 2012 £/tCO2e",null,null,null,null,null,null,"Carbon (non-traded) prices and sensitivities 2008-2100 for appraisal, 2012 £/tCO2e"]
[null,null,"Note:\nUpdate orange cells with data from appropriate base year.",null,null,null,null,"The prices in the tables are projected retail prices and are based on projected wholesale prices, on averaged historical non-fuel costs and are uplifted by taxes, fuel duties and policy cost recovery, including any announced future changes. Residential prices include VAT, transport fuels at standard rate (currently 20%), heating fuels at a reduced rate (5%). Industry and services prices do not include VAT.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysts should use consumption-based emissions factors for measuring GHG emissions per unit of final energy demand.  These emissions factors include transmission and distribution losses.  Generation-based emissions factors measure GHG emissions per unit of electricity generated.\n\nLong-run marginal emissions factors should be used for measuring small changes in consumption or generation.  Grid average emissions factors are used for footprinting."]
[]
[null,null,"Data taken from: GDP deflators at market prices, and money GDP: December 2018 (Quarterly National Accounts)"]
[null,null,null,null,null,null,null,"You should select the most appropriate price (residential, services or industrial) for the energy used in your assessment. Note beyond 2030, prices have been fixed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.gov.uk/government/policies/using-evidence-and-analysis-to-inform-energy-and-climate-change-policies/supporting-pages/policy-appraisal",null,null,null,null,null,null,"Source: Department for Transport (IAG spreadsheet toolkit for valuing changes in greenhouse gas emissions)"]
[null,null,"Year","Gross Domestic Product Deflators",null,null,null,"Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","User defined","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","User defined",null,null,null,null,"Source: DECC Electricity marginal emissions factors to 2100 (IAG spreadsheet toolkit for valuing changes in greenhouse gas emissions)"]
[null,null,null,null,null,null,"Year","Electricity","Electricity","Electricity",null,null,null,"Electricity","Electricity","Electricity","Electricity","Gas","Gas","Gas",null,null,null,"Gas","Gas","Gas","Gas",null,null,null,null,"Year","Long-run marginal emissions - Commercial/ Public sector"]
[null,null,null,null,null,null,null,"Low","Low","Low","Central","Central","Central","High","High","High","User","Low","Low","Low","Central","Central","Central","High","High","High","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traded",null,null,null,null,null,null,"Non-Traded"]
[null,null,null,null,null,null,null,"Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","User","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","User",null,null,null,null,null,null,null,null,null,null,null,"Year","Petrol","Diesel","Gas oil",null,null,null,null,"Year","Low","Central","High",null,null,null,"Year","Low","Central","High"]
[null,null,1990,56.158999999999999,null,null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,null,null,null,null,null,null,2008,null,null,null,null,null,null,null,2008,null,null,null,null,null,null,2008]
[null,null,1991,59.859200000000001,null,null,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,null,null,null,null,null,null,2009,null,null,null,null,null,null,null,2009,null,null,null,null,null,null,2009]
[null,null,1992,61.690300000000001,null,null,2010,13.944882767039854,8.588850227783043,7.6251892882776717,13.944882767039854,8.588850227783043,7.6251892882776717,13.944882767039854,8.588850227783043,7.6251892882776717,null,4.2034701471617177,2.242694582885842,2.0193938947332501,4.2034701471617177,2.242694582885842,2.0193938947332501,4.2034701471617177,2.242694582885842,2.0193938947332501,null,null,null,null,null,2010,0.38223547462599677,null,null,null,null,null,2010,2.2299199768831395,2.5617129175583555,2.9257703749999999,null,null,null,null,2010,13.783462100040801,13.783462100040758,13.783462100040758,null,null,null,2010,29.332514226663303,58.665028453326606,87.99754267998992]
[null,null,1993,63.345999999999997,null,null,2011,14.795401110190348,8.8285984175137671,7.9135072973279383,14.795401110190348,8.8285984175137671,7.9135072973279383,14.795401110190348,8.8285984175137671,7.9135072973279383,null,4.5080308567839227,2.5271396298075026,2.3692391284755079,4.5080308567839227,2.5271396298075026,2.3692391284755079,4.5080308567839227,2.5271396298075026,2.3692391284755079,null,null,null,null,null,2011,0.37676904254342419,null,null,null,null,null,2011,2.2111007756537502,2.5665344417062501,2.9257703749999999,null,null,null,null,2011,12.4003602052996,12.400360205299593,12.400360205299593,null,null,null,2011,29.77250194006325,59.545003880126501,89.317505820189751]
[null,null,1994,64.154600000000002,null,null,2012,15.39277013761385,9.4444466530419273,8.6476378107153291,15.39277013761385,9.4444466530419273,8.6476378107153291,15.39277013761385,9.4444466530419273,8.6476378107153291,null,4.9355317582695912,2.9556179473217479,2.6447722591652356,4.9355317582695912,2.9556179473217479,2.6447722591652356,4.9355317582695912,2.9556179473217479,2.6447722591652356,null,null,null,null,null,2012,0.36970480782354975,null,null,null,null,null,2012,2.210582655733675,2.6087021457169537,2.9257703749999999,null,null,null,null,2012,6.4551234421224404,6.4551234421224351,6.4551234421224351,null,null,null,2012,30.219089469164196,60.438178938328392,90.657268407492595]
[null,null,1995,65.730400000000003,null,null,2013,16.075419613255587,9.9541177512715819,9.4873076563547656,16.075419613255587,9.9541177512715819,9.4873076563547656,16.075419613255587,9.9541177512715819,9.4873076563547656,null,5.1452486900797947,3.245078460865662,2.8252229892254137,5.1452486900797947,3.245078460865662,2.8252229892254137,5.1452486900797947,3.245078460865662,2.8252229892254137,null,null,null,null,null,2013,0.36067520358447663,null,null,null,null,null,2013,2.2009017860009048,2.5973386501148656,2.8518362828182298,null,null,null,null,2013,4.01474395879303,4.0147439587930336,4.0147439587930336,null,null,null,2013,30.672375811201654,61.344751622403308,92.017127433604969]
[null,null,1996,68.414199999999994,null,null,2014,16.233587404043632,10.308319629302003,9.6213342481855566,16.233587404043632,10.308319629302003,9.6213342481855566,16.233587404043632,10.308319629302003,9.6213342481855566,null,5.2239976763282749,3.0951110608534309,2.5354044671509679,5.2239976763282749,3.0951110608534309,2.5354044671509679,5.2239976763282749,3.0951110608534309,2.5354044671509679,null,null,null,null,null,2014,0.35388517785294804,null,null,null,null,null,2014,2.1890887342243337,2.6013091383329261,2.8559245042628429,null,null,null,null,2014,5.0072378425761999,5.007237842576199,5.007237842576199,null,null,null,2014,31.132461448369675,62.26492289673935,93.397384345109032]
[null,null,1997,68.905000000000001,null,null,2015,15.892937073343136,10.666426443114585,9.7234389732823043,15.892937073343136,10.666426443114585,9.7234389732823043,15.892937073343136,10.666426443114585,9.7234389732823026,null,4.9308995846077295,2.7345867534985886,2.1770256369594327,4.9308995846077295,2.7345867534985886,2.1770256369594327,4.9308995846077295,2.7345867534985886,2.1770256369594327,null,null,null,null,null,2015,0.34384762283075782,null,null,null,null,null,2015,2.1890887342243337,2.6014175797454899,2.8560361611886367,null,null,null,null,2015,5.77340119889306,5.7734011988930565,5.7734011988930565,null,null,null,2015,31.599448370095214,63.198896740190428,94.798345110285666]
[null,null,1998,69.645399999999995,null,null,2016,15.698233391160805,10.310802928708499,9.4865117066744435,15.698233391160805,10.310802928708499,9.4865117066744435,15.698233391160805,10.310802928708499,9.4865117066744435,null,4.4112214421123079,2.321922773326758,1.7682540769786868,4.4112214421123079,2.321922773326758,1.7682540769786868,4.4112214421123079,2.321922773326758,1.7682540769786868,null,null,null,null,null,2016,0.33357587858402082,null,null,null,null,null,2016,2.1890887342243337,2.6015089173819628,2.856130207175835,null,null,null,null,2016,4.4507990808167799,4.4507990808167754,4.4507990808167754,null,null,null,2016,32.073440095646639,64.146880191293278,96.220320286939938]
[null,null,1999,70.202299999999994,null,null,2017,16.269140628578565,10.574872394042906,9.43979878697351,16.309089249436436,11.293129128051715,10.149967432406843,16.293828051664921,11.870541172851626,10.729104992717877,null,3.9818197490556724,2.2255612207744617,1.8280972694947506,3.9818197490556724,2.5799763941226912,2.1825124428429796,3.9818197490551084,2.8950121037655614,2.4975481524858498,null,null,null,null,null,2017,0.32352654899297723,null,null,null,null,null,2017,2.1595005987432501,2.5561288764705132,2.809404553749201,null,null,null,null,2017,0,4.1251330376845035,4.7938342042778102,null,null,null,2017,32.554541697081341,65.109083394162681,97.663625091244043]
[null,null,2000,71.683099999999996,null,null,2018,17.141121326451234,11.118732756620913,9.9183204402591851,17.918786346467709,11.83049978236051,10.615635130778502,18.580302952620404,12.760604760665323,11.529695372024904,null,4.0075304182910703,2.2126408575160776,1.8091733859144856,4.381231776291747,2.5670560308643067,2.1635885592627147,4.7131420915167714,3.1183685227393303,2.7149010511377374,null,null,null,null,null,2018,0.31290682021272498,null,null,null,null,null,2018,2.1299124632621669,2.5107488355590641,2.7626789003225665,null,null,null,null,2018,0,4.1861621125606927,6.5080151326609466,null,null,null,2018,33.042859822537558,66.085719645075116,99.128579467612695]
[null,null,2001,72.269099999999995,null,null,2019,17.696836338098048,12.016919908941233,10.711672359020922,18.397678927378443,12.653973010761042,11.354847353957121,19.348608008118553,13.775270636183199,12.469958288971361,null,3.9606896220515124,2.3450361622989715,1.8819222182428859,4.3342271666100975,2.699451335647201,2.2363373915911153,4.9146859815872679,3.3689022186383011,2.9057882745822146,null,null,null,null,null,2019,0.30168431642832999,null,null,null,null,null,2019,2.1003243277810837,2.4653687946476155,2.7159532468959324,null,null,null,null,2019,0,4.3713329870118631,7.9193735038427802,null,null,null,2019,33.538502719875623,67.077005439751247,100.61550815962687]
[null,null,2002,73.843599999999995,null,null,2020,18.010883592623728,12.386045661765939,11.017943619577254,18.71097187474901,13.057662459924348,11.70039703705981,20.017222249191498,14.336876580747502,12.961744200440377,null,3.9762209377949334,2.454287467603792,1.9466185126594238,4.3493556850414272,2.808702640952021,2.3010336860076532,5.0534287611631941,3.5569124513538397,3.0492434964094706,null,null,null,null,null,2020,0.28982482417604599,{"$f":"63000*AG26/1000","v":18.258963923090899},null,null,null,null,2020,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2020,0,4.5635010776532061,9.8309037102778856,null,null,null,2020,34.041580260673754,68.083160521347509,102.12474078202126,null,null,null,{"$f":"AW26*AH26","v":83.324801539856338},null,{"$f":"AW26*AG26*63000/1000","v":83.324801539856324}]
[null,null,2003,75.619900000000001,null,null,2021,18.269354811782335,12.635217914594275,11.210553823079078,18.996274703947076,13.443497196600969,12.016805053512362,20.319215874102195,14.552953923639505,13.113092394830037,null,3.9394785717339307,2.5295115639819881,1.9874314070375714,4.3117163445182296,3.002065128446294,2.4599849715018776,5.0968298165800334,3.7108954751427539,3.1688153181983356,null,null,null,null,null,2021,0.2772921880385063,17.469407846425895,null,null,null,null,2021,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2021,3.9715176970786055,12.050186364045096,20.762366430485912,null,null,null,2021,34.608939931684979,69.217879863369959,103.82681979505494,null,null,null,210.50962021894372,null,210.50962021894378]
[null,null,2004,77.488500000000002,null,null,2022,17.897015635768632,12.694783193374638,11.243962699888181,18.67217776170332,13.478764832025647,12.020832820588828,19.753423681187307,14.415086027052922,12.947832015756017,null,3.8372391292329877,2.6310784273767118,2.0605506947803427,4.3301748524946824,3.1430114555463762,2.572483722950007,5.0693113794987932,3.851841802242836,3.2813140696464651,null,null,null,null,null,2022,0.2640482004195831,16.635036626433735,null,null,null,null,2022,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2022,7.9146674106066488,19.525770694112396,31.69382915069394,null,null,null,2022,35.176299602696211,70.352599205392423,105.52889880808864,null,null,null,324.81191065590616,null,324.81191065590616]
[null,null,2005,79.460400000000007,null,null,2023,17.775906322833173,12.657059032729732,11.200269275003723,18.694435178030684,13.623309573326575,12.161788016913793,19.775632365810566,14.616954518249164,13.153298277054104,null,3.8510306239366536,2.6842223163660477,2.0893839547674236,4.384050043816349,3.2749142719464301,2.6800759103478056,5.12193241744151,3.9837446186428878,3.3889062570442641,null,null,null,null,null,2023,0.25005248506287564,15.753306558961166,null,null,null,null,2023,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2023,11.832285938939187,26.99136416348756,42.625291870901968,null,null,null,2023,35.743659273707443,71.487318547414887,107.23097782112232,null,null,null,425.20323411197796,null,425.20323411197791]
[null,null,2006,81.796599999999998,null,null,2024,17.848024280591762,12.930955180567675,11.458474270268491,18.854312775549783,13.912015807135012,12.443502448026589,19.976675504368131,14.817439109853405,13.340854856312731,null,3.8396716919092513,2.7691644554533377,2.1534834848807529,4.4542139206348912,3.4386153384444378,2.8229343678718526,5.1915685123508828,4.1080662214355383,3.4923852508629527,null,null,null,null,null,2024,0.23526237395871677,14.821529559399156,null,null,null,null,2024,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2024,15.726926400595769,34.447965858239805,53.556754591109993,null,null,null,2024,36.311018944718668,72.622037889437337,108.93305683415601,null,null,null,510.57154422907416,null,510.57154422907422]
[null,null,2007,83.8733,null,null,2025,18.787983385957368,13.59278106312588,12.074933845644292,19.878480781308024,14.697573869648259,13.184322449551182,20.797533501194611,15.499740979920929,13.984330576344346,null,3.8753688165793054,2.9821076422853312,2.2690159832576873,4.5716009973405871,3.730317452687149,3.0172257936595051,5.2677663380386113,4.3997683356782478,3.6866766766506043,null,null,null,null,null,2025,0.21963277726443076,13.836864967659137,null,null,null,null,2025,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2025,19.600886602243992,41.896474955831422,64.488217311318024,null,null,null,2025,36.878378615729901,73.756757231459801,110.6351358471897,null,null,null,579.71586658475223,null,579.71586658475223]
[null,null,2008,86.276300000000006,null,null,2026,18.758341652235284,13.593458609028225,12.015898073857786,20.080079994513603,14.800390740986824,13.250171639071878,21.092121453861193,15.764161817880369,14.236485084596172,null,3.8697743185562317,3.0274056693450841,2.3116065683015981,4.6476229825152959,3.8543744071576196,3.1385753061141326,5.3435499242940647,4.4844458264433609,3.7686467253998734,null,null,null,null,null,2026,0.20311604584127443,12.796310888000288,null,null,null,null,2026,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2026,23.456234569884693,49.337700715978478,75.419680031526056,null,null,null,2026,37.445738286741125,74.891476573482251,112.33721486022338,null,null,null,631.340556860775,null,631.34055686077511]
[null,null,2009,87.660799999999995,null,null,2027,18.024689343194105,13.157445942684115,11.589381178434857,19.170767916612228,14.394090252424837,12.854696228096092,20.052349159284823,15.084729642908643,13.572655018822653,null,3.9082866655385864,3.0333647311779539,2.3148396621224268,4.7678709330728113,3.9390923964012066,3.2205673273456785,5.4227627896169333,4.5691638156869478,3.8506387466314198,null,null,null,null,null,2027,0.18566182598898512,11.696695037306062,null,null,null,null,2027,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2027,27.294831526918621,56.772371472425426,86.351142751734088,null,null,null,2027,38.013097957752358,76.026195915504715,114.03929387325708,null,null,null,664.04911565761472,null,664.04911565761472]
[null,null,2010,89.002399999999994,null,null,2028,18.283526775630754,13.27009692987038,11.678621890465561,19.543390583156935,14.345309579588111,12.805120305149547,20.291660877787706,14.677880709453152,13.167016945803717,null,3.8810617207078151,3.0787440323103468,2.3574743424802325,4.8208833801994659,4.0238511612389587,3.3025814714088435,5.4747669810982575,4.6933020442300588,3.9720323543999432,null,null,null,null,null,2028,0.16721690593507349,10.534665073909629,null,null,null,null,2028,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2028,31.118352574406455,64.201142725542283,97.282605471942119,null,null,null,2028,38.58045762876359,77.160915257527179,115.74137288629076,null,null,null,676.33753597585758,null,676.33753597585758]
[null,null,2011,90.7119,null,null,2029,18.550765682411974,13.376461261434438,11.716989504839329,19.571694760677151,14.310409479444996,12.734097550970409,19.860920054982763,14.574152707253369,13.024077902038909,null,3.9149409955116621,3.0847849243434302,2.3607518333424227,4.8952311356020175,4.1480304443881195,3.4239973533871102,5.5897404306040546,4.7781018636738599,4.054068772672851,null,null,null,null,null,2029,0.14772505361085911,9.3066783774841237,null,null,null,null,2029,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2029,34.928305303302807,71.624604425662042,108.21406819215015,null,null,null,2029,39.147817299774815,78.295634599549629,117.44345189932444,null,null,null,666.58715730416259,null,666.58715730416259]
[null,null,2012,92.125799999999998,null,null,2030,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2030,0.12712684521968717,8.0089912488402923,null,null,null,null,2030,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2030,39.715176970786054,79.430353941572108,119.14553091235815,null,null,null,2030,39.715176970786047,79.430353941572093,119.14553091235814,null,null,null,636.15700961033804]
[null,null,2013,93.844300000000004,null,null,2031,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2031,0.11637347353099174,7.3315288324524799,null,null,null,null,2031,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2031,43.403014832359034,86.806029664718068,130.20904449707712,null,null,null,2031,43.403014832359034,86.806029664718068,130.20904449707712,null,null,null,636.42090931760583]
[null,null,2014,95.453699999999998,null,null,2032,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2032,0.10652970517961981,6.711371426316048,null,null,null,null,2032,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2032,47.090852693932028,94.181705387864056,141.27255808179606,null,null,null,2032,47.090852693932028,94.181705387864056,141.27255808179606,null,null,null,632.08840642182702]
[null,null,2015,95.869500000000002,null,null,2033,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2033,9.7518598880993665E-2,6.1436717295026009,null,null,null,null,2033,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2033,50.778690555505015,101.55738111101003,152.33607166651504,null,null,null,2033,50.778690555505015,101.55738111101003,152.33607166651504,null,null,null,623.93521125403379]
[null,null,2016,97.842299999999994,null,null,2034,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2034,8.9269721639401209E-2,5.623992463282276,null,null,null,null,2034,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2034,54.466528417078003,108.93305683415601,163.39958525123402,null,null,null,2034,54.466528417078003,108.93305683415601,163.39958525123402,null,null,null,612.63869063759319]
[null,null,2017,100,null,null,2035,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2035,8.1718598226592734E-2,5.1482716882753419,null,null,null,null,2035,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2035,58.154366278650997,116.30873255730199,174.46309883595299,null,null,null,2035,58.154366278650997,116.30873255730199,174.46309883595299,null,null,null,598.78895492394633]
[null,null,2018,null,null,null,2036,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2036,7.4806207227735219E-2,4.712791055347318,null,null,null,null,2036,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2036,61.842204140223984,123.68440828044797,185.52661242067197,null,null,null,2036,61.842204140223984,123.68440828044797,185.52661242067197,null,null,null,582.89877303002095]
[null,null,2019,null,null,null,2037,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2037,6.8478519715697142E-2,4.3141467420889201,null,null,null,null,2037,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2037,65.530042001796971,131.06008400359394,196.59012600539091,null,null,null,2037,65.530042001796971,131.06008400359394,196.59012600539091,null,null,null,565.41243442200505]
[null,null,2020,null,null,null,2038,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2038,6.2686076947829947E-2,3.9492228477132865,null,null,null,null,2038,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2038,69.217879863369959,138.43575972673992,207.65363959010989,null,null,null,2038,69.217879863369959,138.43575972673992,207.65363959010989,null,null,null,546.71366525338806]
[null,null,2021,null,null,null,2039,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2039,5.7383603784421443E-2,3.615167038418551,null,null,null,null,2039,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2039,72.90571772494296,145.81143544988592,218.71715317482887,null,null,null,2039,72.90571772494296,145.81143544988592,218.71715317482887,null,null,null,527.13269526292186]
[null,null,2022,null,null,null,2040,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2040,5.252965480720611E-2,3.3093682528539849,null,null,null,null,2040,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2040,76.593555586515947,153.18711117303189,229.78066675954784,null,null,null,2040,76.593555586515947,153.18711117303189,229.78066675954784,null,null,null,506.95256246244571]
[null,null,2023,null,null,null,2041,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2041,4.9982937695345231E-2,3.1489250748067499,null,null,null,null,2041,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2041,80.281393448088934,160.56278689617787,240.84418034426682,null,null,null,2041,80.281393448088934,160.56278689617787,240.84418034426682,null,null,null,505.60018573822714]
[null,null,2024,null,null,null,2042,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2042,4.7436220583484352E-2,2.9884818967595144,null,null,null,null,2042,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2042,83.969231309661922,167.93846261932384,251.90769392898576,null,null,null,2042,83.969231309661922,167.93846261932384,251.90769392898576,null,null,null,501.88105530747373]
[null,null,2025,null,null,null,2043,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2043,4.4889503471623474E-2,2.8280387187122789,null,null,null,null,2043,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2043,87.657069171234909,175.31413834246982,262.97120751370477,null,null,null,2043,87.657069171234909,175.31413834246982,262.97120751370477,null,null,null,495.79517117018554]
[null,null,null,null,null,null,2044,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2044,4.2342786359762595E-2,2.6675955406650438,null,null,null,null,2044,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2044,91.34490703280791,182.68981406561582,274.03472109842369,null,null,null,2044,91.34490703280791,182.68981406561582,274.03472109842369,null,null,null,487.34253332636274]
[null,null,null,null,null,null,2045,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2045,3.9796069247901716E-2,2.5071523626178083,null,null,null,null,2045,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2045,95.032744894380897,190.06548978876179,285.09823468314266,null,null,null,2045,95.032744894380897,190.06548978876179,285.09823468314266,null,null,null,476.52314177600505]
[null,null,null,null,null,null,2046,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2046,3.7249352136040838E-2,2.3467091845705728,null,null,null,null,2046,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2046,98.720582755953885,197.44116551190777,296.16174826786164,null,null,null,2046,98.720582755953885,197.44116551190777,296.16174826786164,null,null,null,463.33699651911257]
[null,null,null,null,null,null,2047,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2047,3.4702635024179959E-2,2.1862660065233377,null,null,null,null,2047,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2047,102.40842061752687,204.81684123505374,307.22526185258062,null,null,null,2047,102.40842061752687,204.81684123505374,307.22526185258062,null,null,null,447.78409755568543]
[null,null,null,null,null,null,2048,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2048,3.2155917912319081E-2,2.0258228284761022,null,null,null,null,2048,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2048,106.09625847909986,212.19251695819972,318.28877543729959,null,null,null,2048,106.09625847909986,212.19251695819972,318.28877543729959,null,null,null,429.86444488572346]
[null,null,null,null,null,null,2049,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2049,2.9609200800458205E-2,1.8653796504288669,null,null,null,null,2049,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2049,109.78409634067286,219.56819268134572,329.35228902201857,null,null,null,2049,109.78409634067286,219.56819268134572,329.35228902201857,null,null,null,409.57803850922676]
[null,null,null,null,null,null,2050,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2050,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2050,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2050,113.47193420224585,226.9438684044917,340.41580260673754,null,null,null,2050,113.47193420224585,226.9438684044917,340.41580260673754,null,null,null,386.92487842619516]
[null,null,null,null,null,null,2051,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2051,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2051,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2051,116.30990546827934,234.96950599652394,353.62910652476847,null,null,null,2051,116.30990546827934,234.96950599652394,353.62910652476847,null,null,null,400.60808067096804]
[null,null,null,null,null,null,2052,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2052,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2052,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2052,118.9447307426868,242.74434845446285,366.54396616623899,null,null,null,2052,118.9447307426868,242.74434845446285,366.54396616623899,null,null,null,413.86369314452935]
[null,null,null,null,null,null,2053,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2053,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2053,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2053,121.52015007883251,250.55701047181964,379.59387086480666,null,null,null,2053,121.52015007883251,250.55701047181964,379.59387086480666,null,null,null,427.18378556431156]
[null,null,null,null,null,null,2054,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2054,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2054,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2054,124.01875249849486,258.37240103853094,392.72604957856703,null,null,null,2054,124.01875249849486,258.37240103853094,392.72604957856703,null,null,null,440.50852998740504]
[null,null,null,null,null,null,2055,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2055,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2055,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2055,126.32087064354522,265.93867503904266,405.55647943453994,null,null,null,2055,126.32087064354522,265.93867503904266,405.55647943453994,null,null,null,453.40854649091034]
[null,null,null,null,null,null,2056,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2056,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2056,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2056,128.56842938890571,273.5498497636292,418.53127013835268,null,null,null,2056,128.56842938890571,273.5498497636292,418.53127013835268,null,null,null,466.38511587652715]
[null,null,null,null,null,null,2057,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2057,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2057,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2057,130.6110497634493,280.88397798591257,431.15690620837569,null,null,null,2057,130.6110497634493,280.88397798591257,431.15690620837569,null,null,null,478.88933857582151]
[null,null,null,null,null,null,2058,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2058,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2058,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2058,132.50009070362754,288.04367544266847,443.58726018170955,null,null,null,2058,132.50009070362754,288.04367544266847,443.58726018170955,null,null,null,491.09616790106264]
[null,null,null,null,null,null,2059,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2059,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2059,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2059,134.26287190412887,295.08323495412935,455.90359800412983,null,null,null,2059,134.26287190412887,295.08323495412935,455.90359800412983,null,null,null,503.09816966165334]
[null,null,null,null,null,null,2060,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2060,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2060,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2060,135.87560350579344,301.94578556842993,468.01596763106642,null,null,null,2060,135.87560350579344,301.94578556842993,468.01596763106642,null,null,null,514.79838249753936]
[null,null,null,null,null,null,2061,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2061,2.706248368859732E-2,1.7049364723816312,null,null,null,null,2061,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2061,136.78967282393504,307.39252319985405,477.99537357577299,null,null,null,2061,136.78967282393504,307.39252319985405,477.99537357577299]
[null,null,null,null,null,null,2062,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2062,2.706248368859732E-2,null,null,null,null,null,2062,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2062,137.63480215827008,312.80636854152311,487.97793492477598,null,null,null,2062,137.63480215827008,312.80636854152311,487.97793492477598]
[null,null,null,null,null,null,2063,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2063,2.706248368859732E-2,null,null,null,null,null,2063,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2063,138.1872246569603,317.67178082059843,497.15633698423659,null,null,null,2063,138.1872246569603,317.67178082059843,497.15633698423659]
[null,null,null,null,null,null,2064,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2064,2.706248368859732E-2,null,null,null,null,null,2064,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2064,138.57877714040231,322.27622590791236,505.97367467542244,null,null,null,2064,138.57877714040231,322.27622590791236,505.97367467542244]
[null,null,null,null,null,null,2065,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2065,2.706248368859732E-2,null,null,null,null,null,2065,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2065,138.68848240280295,326.32584094777172,513.9631994927405,null,null,null,2065,138.68848240280295,326.32584094777172,513.9631994927405]
[null,null,null,null,null,null,2066,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2066,2.706248368859732E-2,null,null,null,null,null,2066,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2066,138.73426685045067,330.31968297726354,521.90509910407638,null,null,null,2066,138.73426685045067,330.31968297726354,521.90509910407638]
[null,null,null,null,null,null,2067,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2067,2.706248368859732E-2,null,null,null,null,null,2067,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2067,138.46648049833058,333.65416987549543,528.84185925266024,null,null,null,2067,138.46648049833058,333.65416987549543,528.84185925266024]
[null,null,null,null,null,null,2068,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2068,2.706248368859732E-2,null,null,null,null,null,2068,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2068,138.04843715960348,336.70350526732551,535.35857337504763,null,null,null,2068,138.04843715960348,336.70350526732551,535.35857337504763]
[null,null,null,null,null,null,2069,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2069,2.706248368859732E-2,null,null,null,null,null,2069,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2069,137.41246819317965,339.29004492143127,541.16762164968281,null,null,null,2069,137.41246819317965,339.29004492143127,541.16762164968281]
[null,null,null,null,null,null,2070,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2070,2.706248368859732E-2,null,null,null,null,null,2070,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2070,136.60832276427087,341.52080691067721,546.43329105708347,null,null,null,2070,136.60832276427087,341.52080691067721,546.43329105708347]
[null,null,null,null,null,null,2071,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2071,2.706248368859732E-2,null,null,null,null,null,2071,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2071,135.77594994141276,343.73658213015875,551.69721431890514,null,null,null,2071,135.77594994141276,343.73658213015875,551.69721431890514]
[null,null,null,null,null,null,2072,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2072,2.706248368859732E-2,null,null,null,null,null,2072,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2072,134.77346324176472,345.5729826711916,556.37250210061848,null,null,null,2072,134.77346324176472,345.5729826711916,556.37250210061848]
[null,null,null,null,null,null,2073,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2073,2.706248368859732E-2,null,null,null,null,null,2073,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2073,133.64599585747001,347.13245677264933,560.61891768782868,null,null,null,2073,133.64599585747001,347.13245677264933,560.61891768782868]
[null,null,null,null,null,null,2074,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2074,2.706248368859732E-2,null,null,null,null,null,2074,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2074,132.26564345817204,348.06748278466335,563.8693221111547,null,null,null,2074,132.26564345817204,348.06748278466335,563.8693221111547]
[null,null,null,null,null,null,2075,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2075,2.706248368859732E-2,null,null,null,null,null,2075,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2075,130.89352058892112,349.04938823712308,567.20525588532485,null,null,null,2075,130.89352058892112,349.04938823712308,567.20525588532485]
[null,null,null,null,null,null,2076,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2076,2.706248368859732E-2,null,null,null,null,null,2076,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2076,129.17934468029674,349.13336400080203,569.08738332130747,null,null,null,2076,129.17934468029674,349.13336400080203,569.08738332130747]
[null,null,null,null,null,null,2077,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2077,2.706248368859732E-2,null,null,null,null,null,2077,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2077,127.47951796047761,349.25895331637702,571.03838867227637,null,null,null,2077,127.47951796047761,349.25895331637702,571.03838867227637]
[null,null,null,null,null,null,2078,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2078,2.706248368859732E-2,null,null,null,null,null,2078,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2078,125.57662904532144,348.82396957033728,572.07131009535306,null,null,null,2078,125.57662904532144,348.82396957033728,572.07131009535306]
[null,null,null,null,null,null,2079,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2079,2.706248368859732E-2,null,null,null,null,null,2079,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2079,123.60389992572053,348.17999979076205,572.75609965580384,null,null,null,2079,123.60389992572053,348.17999979076205,572.75609965580384]
[null,null,null,null,null,null,2080,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2080,2.706248368859732E-2,null,null,null,null,null,2080,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2080,121.41761158394164,346.90746166840478,572.39731175286772,null,null,null,2080,121.41761158394164,346.90746166840478,572.39731175286772]
[null,null,null,null,null,null,2081,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2081,2.706248368859732E-2,null,null,null,null,null,2081,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2081,119.62252109388045,346.73194519965352,573.84136930542661,null,null,null,2081,119.62252109388045,346.73194519965352,573.84136930542661]
[null,null,null,null,null,null,2082,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2082,2.706248368859732E-2,null,null,null,null,null,2082,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2082,117.62210578135286,345.94736994515551,574.27263410895819,null,null,null,2082,117.62210578135286,345.94736994515551,574.27263410895819]
[null,null,null,null,null,null,2083,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2083,2.706248368859732E-2,null,null,null,null,null,2083,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2083,115.54148999909455,344.89997014655091,574.25845029400728,null,null,null,2083,115.54148999909455,344.89997014655091,574.25845029400728]
[null,null,null,null,null,null,2084,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2084,2.706248368859732E-2,null,null,null,null,null,2084,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2084,113.39928551800853,343.63419853941974,573.86911156083124,null,null,null,2084,113.39928551800853,343.63419853941974,573.86911156083124]
[null,null,null,null,null,null,2085,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2085,2.706248368859732E-2,null,null,null,null,null,2085,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2085,111.31923898590112,342.52073534123417,573.72223169656741,null,null,null,2085,111.31923898590112,342.52073534123417,573.72223169656741]
[null,null,null,null,null,null,2086,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2086,2.706248368859732E-2,null,null,null,null,null,2086,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2086,109.03738413799047,340.74182543122032,572.4462667244502,null,null,null,2086,109.03738413799047,340.74182543122032,572.4462667244502]
[null,null,null,null,null,null,2087,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2087,2.706248368859732E-2,null,null,null,null,null,2087,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2087,106.68827088938133,338.6929234583535,570.69757602732557,null,null,null,2087,106.68827088938133,338.6929234583535,570.69757602732557]
[null,null,null,null,null,null,2088,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2088,2.706248368859732E-2,null,null,null,null,null,2088,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2088,104.34309962249425,336.59064394352981,568.83818826456547,null,null,null,2088,104.34309962249425,336.59064394352981,568.83818826456547]
[null,null,null,null,null,null,2089,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2089,2.706248368859732E-2,null,null,null,null,null,2089,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2089,101.92119563782795,334.16785455025553,566.41451346268332,null,null,null,2089,101.92119563782795,334.16785455025553,566.41451346268332]
[null,null,null,null,null,null,2090,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2090,2.706248368859732E-2,null,null,null,null,null,2090,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2090,99.516573778641842,331.72191259547293,563.92725141230414,null,null,null,2090,99.516573778641842,331.72191259547293,563.92725141230414]
[null,null,null,null,null,null,2091,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2091,2.706248368859732E-2,null,null,null,null,null,2091,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2091,97.248190918460423,329.6548844693574,562.06157802025461,null,null,null,2091,97.248190918460423,329.6548844693574,562.06157802025461]
[null,null,null,null,null,null,2092,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2092,2.706248368859732E-2,null,null,null,null,null,2092,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2092,94.984064922215296,327.53125835246664,560.07845178271816,null,null,null,2092,94.984064922215296,327.53125835246664,560.07845178271816]
[null,null,null,null,null,null,2093,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2093,2.706248368859732E-2,null,null,null,null,null,2093,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2093,92.589939506306791,324.87698072388349,557.16402194146019,null,null,null,2093,92.589939506306791,324.87698072388349,557.16402194146019]
[null,null,null,null,null,null,2094,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2094,2.706248368859732E-2,null,null,null,null,null,2094,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2094,90.204154248929896,322.15769374617821,554.11123324342634,null,null,null,2094,90.204154248929896,322.15769374617821,554.11123324342634]
[null,null,null,null,null,null,2095,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2095,2.706248368859732E-2,null,null,null,null,null,2095,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2095,87.814435163171282,319.32521877516848,550.83600238716565,null,null,null,2095,87.814435163171282,319.32521877516848,550.83600238716565]
[null,null,null,null,null,null,2096,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2096,2.706248368859732E-2,null,null,null,null,null,2096,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2096,85.432941114638069,316.41830042458554,547.40365973453299,null,null,null,2096,85.432941114638069,316.41830042458554,547.40365973453299]
[null,null,null,null,null,null,2097,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2097,2.706248368859732E-2,null,null,null,null,null,2097,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2097,83.113045029109387,313.63413218531855,544.15521934152753,null,null,null,2097,83.113045029109387,313.63413218531855,544.15521934152753]
[null,null,null,null,null,null,2098,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2098,2.706248368859732E-2,null,null,null,null,null,2098,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2098,80.689904873762032,310.3457879760079,540.00167107825405,null,null,null,2098,80.689904873762032,310.3457879760079,540.00167107825405]
[null,null,null,null,null,null,2099,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2099,2.706248368859732E-2,null,null,null,null,null,2099,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2099,78.378252452675767,307.36569589284636,536.35313933301688,null,null,null,2099,78.378252452675767,307.36569589284636,536.35313933301688]
[null,null,null,null,null,null,2100,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2100,2.706248368859732E-2,null,null,null,null,null,2100,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2100,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2100,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2101,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2101,2.7017535406619768E-2,null,null,null,null,null,2101,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2101,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2101,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2102,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2102,2.7017535406619768E-2,null,null,null,null,null,2102,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2102,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2102,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2103,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2103,2.7017535406619768E-2,null,null,null,null,null,2103,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2103,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2103,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2104,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2104,2.7017535406619768E-2,null,null,null,null,null,2104,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2104,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2104,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2105,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2105,2.7017535406619768E-2,null,null,null,null,null,2105,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2105,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2105,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2106,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2106,2.7017535406619768E-2,null,null,null,null,null,2106,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2106,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2106,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2107,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2107,2.7017535406619768E-2,null,null,null,null,null,2107,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2107,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2107,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2108,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2108,2.7017535406619768E-2,null,null,null,null,null,2108,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2108,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2108,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2109,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2109,2.7017535406619768E-2,null,null,null,null,null,2109,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2109,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2109,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2110,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2110,2.7017535406619768E-2,null,null,null,null,null,2110,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2110,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2110,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2111,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2111,2.7017535406619768E-2,null,null,null,null,null,2111,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2111,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2111,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2112,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2112,2.7017535406619768E-2,null,null,null,null,null,2112,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2112,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2112,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2113,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2113,2.7017535406619768E-2,null,null,null,null,null,2113,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2113,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2113,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2114,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2114,2.7017535406619768E-2,null,null,null,null,null,2114,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2114,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2114,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2115,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2115,2.7017535406619768E-2,null,null,null,null,null,2115,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2115,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2115,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2116,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2116,2.7017535406619768E-2,null,null,null,null,null,2116,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2116,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2116,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2117,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2117,2.7017535406619768E-2,null,null,null,null,null,2117,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2117,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2117,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2118,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2118,2.7017535406619768E-2,null,null,null,null,null,2118,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2118,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2118,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2119,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2119,2.7017535406619768E-2,null,null,null,null,null,2119,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2119,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2119,76.018426851244698,304.0737074049789,532.12898795871297]
[null,null,null,null,null,null,2120,18.114830429767249,13.547692311640967,11.840606324157021,19.114376758997899,14.480413327386813,12.862409932803665,19.430745622429257,15.049834657830852,13.472252580470284,null,3.9115782718905252,3.1302466156089817,2.4034312145336623,5.0141999580540011,4.2328715993590285,3.5060561982837091,5.6677537358523651,4.8629430186447706,4.136127617569449,null,null,null,null,null,2120,2.7017535406619768E-2,null,null,null,null,null,2120,2.0707361923000001,2.4199887537361664,2.6692275934692988,null,null,null,null,2120,76.018426851244698,304.0737074049789,532.12898795871297,null,null,null,2120,76.018426851244698,304.0737074049789,532.12898795871297]
[]
[]
[]
[null,null,"* https://www.gov.uk/government/statistics/gdp-deflators-at-market-prices-and-money-gdp-september-2015-quarterly-national-accounts"]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE THERE ARE VALUES HIDDEN IN WHITE TEXT ABOVE HERE - not sure wheret hey come from"]

{"sheet":"ValuesLibrary","index":48,"n_rows":262,"n_cols":28,"rows_kept":262,"cut":false,"hidden":false,"merged":[[123,19,128,19],[134,11,134,13],[131,14,136,14],[131,15,136,15],[131,16,136,16],[131,17,136,17],[131,18,135,20],[123,13,128,13],[123,14,128,14],[123,15,128,15],[123,20,128,20],[123,16,128,16],[123,17,128,17],[123,18,128,18],[111,4,111,6],[105,4,105,6],[116,12,117,12],[39,14,50,14],[111,1,112,1],[121,1,122,1],[131,1,133,1],[135,1,137,1],[131,4,133,13],[131,3,136,3],[111,2,112,2],[111,7,112,7],[105,1,106,1],[66,1,67,1],[91,1,92,1],[95,1,96,1],[100,1,101,1],[105,8,106,8],[7,4,7,6],[100,2,101,2],[100,3,101,3],[100,4,100,6],[95,2,96,2],[95,3,96,3],[39,15,50,15],[34,4,34,6],[7,9,7,12],[39,19,50,19],[68,3,86,3],[68,15,86,15],[68,16,86,16],[68,17,86,17],[68,18,86,18],[68,19,86,19],[95,4,95,6],[66,4,66,6],[91,4,91,6],[95,9,95,12],[7,18,7,20],[7,8,8,8],[7,7,8,7],[34,7,35,7],[39,13,50,13],[229,1,231,1],[38,1,51,1],[111,3,112,3],[7,2,8,2],[131,2,134,2],[34,2,35,2],[34,3,35,3],[52,1,53,1],[66,2,67,2],[105,2,106,2],[105,3,106,3],[38,3,51,3],[66,3,67,3],[91,2,92,2],[91,3,92,3],[7,3,8,3],[7,1,8,1],[34,1,35,1],[66,18,66,20],[7,21,8,22],[95,18,95,20],[95,21,96,22],[7,15,8,15],[7,13,8,13],[7,16,8,16],[7,17,8,17],[34,18,34,20],[13,14,16,14],[18,14,21,14],[23,14,26,14],[91,18,91,20],[91,21,92,22],[91,13,92,13],[91,15,92,15],[91,16,92,16],[66,21,67,22],[95,16,96,16],[66,15,67,15],[95,13,96,13],[95,15,96,15],[34,21,35,22],[34,13,35,13],[34,16,35,16],[105,18,105,20],[68,14,86,14],[68,20,86,20],[66,14,67,14],[91,14,92,14],[121,21,122,22],[121,9,121,12],[116,11,117,11],[116,9,117,9],[116,10,117,10],[111,16,112,16],[111,17,112,17],[111,18,111,20],[100,9,100,12],[100,18,100,20],[105,13,106,13],[100,15,101,15],[95,17,96,17],[105,21,106,22],[105,15,106,15],[105,16,106,16],[66,17,67,17],[66,13,67,13],[91,9,91,11],[100,16,101,16],[100,17,101,17],[34,15,35,15],[121,7,122,7],[121,8,122,8],[121,13,122,13],[121,15,122,15],[121,16,122,16],[121,17,122,17],[121,14,122,14],[91,17,92,17],[66,16,67,16],[91,7,92,7],[91,8,92,8],[105,7,106,7],[111,8,112,8],[105,17,106,17],[95,14,96,14],[100,14,101,14],[105,14,106,14],[231,21,231,22],[66,7,67,7],[66,8,67,8],[111,21,112,22],[111,13,112,13],[111,15,112,15],[34,9,34,12],[111,9,111,12],[105,9,105,12],[66,9,66,12],[34,8,35,8],[100,7,101,7],[100,8,101,8],[95,7,96,7],[95,8,96,8],[111,14,112,14],[39,16,50,16],[134,5,134,7],[134,8,134,10],[121,4,121,6],[121,18,121,20],[100,21,101,22],[100,13,101,13],[34,17,35,17]]}
[null,null,"Values Library",null,"Values Library",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"KEY","Rows directly used in the tool"]
[null,null,"User can define values"]
[null,"Monetary Values"]
[]
[{"$f":"COUNTIF(C:C,C8)","v":1},"Back to air quality","1. AIR QUALITY","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"NOX","Total health benefits associated with air quality improvements arising from reduction in pollution",10101,25252,40404,"£/tonne/year",2015,{"$f":"E10*(100/Control!$BK$26)","v":11349.132158233935},{"$f":"F10*(100/Control!$BK$31)","v":26339.972566874763},{"$f":"G10*(100/Control!$BK$26)","v":45396.52863293574},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on NOx are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[1,null,"SOX","Total health benefits associated with air quality improvements arising from reduction in pollution",1581,1956,2224,"£/tonne/year",2015,{"$f":"E11*(100/Control!$BK$26)","v":1776.3565926312099},{"$f":"F11*(100/Control!$BK$31)","v":2040.2734967846916},{"$f":"G11*(100/Control!$BK$26)","v":2498.8090208803355},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on SOx are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[1,null,"Ammonia","Total health benefits associated with air quality improvements arising from reduction in pollution",1843,2363,2685,"£/tonne/year",2015,{"$f":"E12*(100/Control!$BK$26)","v":2070.7306769255661},{"$f":"F12*(100/Control!$BK$31)","v":2464.8089329765985},{"$f":"G12*(100/Control!$BK$26)","v":3016.7725814135347},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on ammonia are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[1,null,"PM transport average","Total health benefits associated with air quality improvements arising from reduction in pollution",45510,58125,66052,"£/tonne/year",2015,{"$f":"E13*(100/Control!$BK$26)","v":51133.452581053993},{"$f":"F13*(100/Control!$BK$31)","v":60629.292945097237},{"$f":"G13*(100/Control!$BK$26)","v":74213.729067980181},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[4,null,"NO2","Average annual pollutant uptake and pollutant removal by medium trees of NO2",null,3.6288000000000002E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F14","v":3.6288000000000002E-5},"High not defined","User not defined",null,"Western Washington and Oregon Community Tree Guide: Benefits, Costs and Strategic Planning. McPherson et al (2002)","No. of trees","Use where small trees are planted","-","US","-","-"]
[4,null,"SO2","Average annual pollutant uptake and pollutant removal by small trees of SO2",null,1.3608000000000001E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F15","v":1.3608000000000001E-5},"High not defined","User not defined",null,null,"No. of trees","Use where small trees are planted","-","US","-","-"]
[4,null,"O3","Average annual pollutant uptake and pollutant removal by small trees of O3",null,6.3504000000000007E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F16","v":6.3504000000000007E-5},"High not defined","User not defined",null,null,"No. of trees","Use where small trees are planted","-","US","-","-"]
[4,null,"PM-10","Average annual pollutant uptake and pollutant removal by small trees of PM-10",null,6.8040000000000006E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F17","v":6.8040000000000006E-5},"High not defined","User not defined",null,null,"No. of trees","Use where small trees are planted","-","US","-","-"]
[3,null,"CO","Average annual pollutant uptake and pollutant removal by small trees of CO",null,null,null,null,null,null,null,null,null,null,null,"No. of trees","Use where small trees are planted","-","US","-","-"]
[4,null,"NO2","Average annual pollutant uptake and pollutant removal by medium trees of NO2",null,7.7112000000000003E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F19","v":7.7112000000000003E-5},"High not defined","User not defined",null,"Western Washington and Oregon Community Tree Guide: Benefits, Costs and Strategic Planning. McPherson et al (2002)","No. of trees","Use where medium trees are planted","-","US","-","-"]
[4,null,"SO2","Average annual pollutant uptake and pollutant removal by small trees of SO2",null,3.1752000000000004E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F20","v":3.1752000000000004E-5},"High not defined","User not defined",null,null,"No. of trees","Use where medium trees are planted","-","US","-","-"]
[4,null,"O3","Average annual pollutant uptake and pollutant removal by medium trees of O3",null,1.2247200000000002E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F21","v":1.2247200000000002E-4},"High not defined","User not defined",null,null,"No. of trees","Use where medium trees are planted","-","US","-","-"]
[4,null,"PM-10","Average annual pollutant uptake and pollutant removal by medium trees of PM-10",null,1.3154399999999999E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F22","v":1.3154399999999999E-4},"High not defined","User not defined",null,null,"No. of trees","Use where medium trees are planted","-","US","-","-"]
[3,null,"CO","Average annual pollutant uptake and pollutant removal by medium trees of CO",null,null,null,null,null,null,null,null,null,null,null,"No. of trees","Use where medium trees are planted","-","US","-","-"]
[4,null,"NO2","Average annual pollutant uptake and pollutant removal by medium trees of NO2",null,1.2700800000000001E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F24","v":1.2700800000000001E-4},"High not defined","User not defined",null,"Western Washington and Oregon Community Tree Guide: Benefits, Costs and Strategic Planning. McPherson et al (2002)","No. of trees","Use where large trees are planted","-","US","-","-"]
[4,null,"SO2","Average annual pollutant uptake and pollutant removal by small trees of SO2",null,4.5360000000000006E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F25","v":4.5360000000000006E-5},"High not defined","User not defined",null,null,"No. of trees","Use where large trees are planted","-","US","-","-"]
[4,null,"O3","Average annual pollutant uptake and pollutant removal by large trees of O3",null,1.9504799999999999E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F26","v":1.9504799999999999E-4},"High not defined","User not defined",null,null,"No. of trees","Use where large trees are planted","-","US","-","-"]
[4,null,"PM-10","Average annual pollutant uptake and pollutant removal by large trees of PM-10",null,2.0411999999999999E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F27","v":2.0411999999999999E-4},"High not defined","User not defined",null,null,"No. of trees","Use where large trees are planted","-","US","-","-"]
[3,null,"CO","Average annual pollutant uptake and pollutant removal by large trees of CO",null,null,null,null,null,null,null,null,null,null,null,"No. of trees","Use where large trees are planted","-","US","-","-"]
[4,null,"NO2","Average annual pollutant uptake by extensive green roofs SO2",null,2.3289571579143156E-2,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F29","v":2.3289571579143156E-2},"High not defined","User not defined",null,"Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture","Area (ha) of green roof","Use where green roofs are planted","-","US","-","-"]
[4,null,"SO2","Average annual pollutant uptake by extensive green roofs NO2",null,1.982298964597929E-2,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F30","v":1.982298964597929E-2},"High not defined","User not defined",null,"Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture","Area (ha) of green roof","Use where green roofs are planted","-","US","-","-"]
[4,null,"O3","Average annual pollutant uptake by extensive green roofs O3",null,4.4919089838179681E-2,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F31","v":4.4919089838179681E-2},"High not defined","User not defined",null,"Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture","Area (ha) of green roof","Use where green roofs are planted","-","US","-","-"]
[4,null,"PM-10","Average annual pollutant uptake by extensive green roofs PM-10",null,6.4937379874759754E-3,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F32","v":6.4937379874759754E-3},"High not defined","User not defined",null,"Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture","Area (ha) of green roof","Use where green roofs are planted","-","US","-","-"]
[0,null,null,null,null,null,null,null,null,"Low","Average","High"]
[0]
[1,"Back to Amenity","AMENITY","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Street greening","Values of residents (ward) for street improvement through planting of small/large trees and green verges along the street. Low value for small trees, med value for large trees, high value for large trees and planting. Benefits captured by the survey not explicitly clear, but likely to cover range of benefits associated with street planting, including amenity, recreation, biodiversity and health",19.559999999999999,22.56,27.96,"£/resident/year",2011,{"$f":"E37*(100/Control!$BK$27)","v":21.562771808329444},{"$f":"F37*(100/Control!$BK$27)","v":24.86994539856402},{"$f":"G37*(100/Control!$BK$27)","v":30.822857860986264},"User not defined","http://www.academia.edu/3772933/Promoting_urban_greening_Valuing_the_development_of_green_infrastructureinvestments_in_the_urban_core_of_Manchester_UK","Mell et al (2013) Promoting Urban Greening: Valuing the Development of Green Infrastructure Investments in the Urban Core of Manchester, UK","No. of residents (over 18) directly impacted by street greening","Use for street greening. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","Manchester (Whitworth St West)",8438,"Stated preference","Benefits captured by the survey not explicitly clear, but likely to cover range of benefits associated with street planting, including amenity, recreation, biodiversity and health"]
[3,null,"Increased waterbody area","For ponds and local residents only. Do not combine with recreation or biodiv benefits, as this figure expected to capture range of benefits",{"$f":"12*5.62","v":67.44},{"$f":"12*10.95","v":131.39999999999998},{"$f":"12*18.71","v":224.52},"£/year/resident household",2011,{"$f":"E38*(100/Control!$BK$27)","v":74.345262308473295},{"$f":"F38*(100/Control!$BK$27)","v":144.85420325227446},{"$f":"G38*(100/Control!$BK$27)","v":247.50887149315579},"User not defined","https://pureapps2.hw.ac.uk/portal/en/publications/valuing-amenity-public-perceptions-of-sustainable-drainage-systems-ponds(91fa9309-5cbd-419b-b8c6-11d960fbcd7f).html","Valuing amenity: public perceptions of sustainable drainage systems ponds","No. of households directly impacted by new ponds","Use only where new pond(s) is (are) created. Do not combine with values for recreation, biodiversity or health. The range in values is due to inherent uncertainty in statistical analysis - some respondents were WTP more, some less, depending on preferences, likely use, who owned/maintained ponds (council or water company), etc. You should use the central value as the main estimate, but also take forward the low and high estimates where possible.","Recreation, biodiversity","Edinburgh","495,360 (but benefits just for local neighbourhood)","Willingness to pay"]
[1,null,"Most commonly visited local park or green space","Mean willingness to pay value of an individual to support the maintenance and preservation of their local park or green space (most commonly visited park or green space within 1km). This incorporates both use and non-use values of both frequent and infrequent users/non-users and is recommended for estimating the benefits of parks and green spaces to individuals at the local level. It incorporates the benefits to an individual from direct use of a park or green space, and non-use benefits such as the preservation of parks for future generations.",null,"n/a",null,null,null,null,"n/a"]
[{"$f":"COUNTIF(C:C,C40)","v":1},null,"London",null,null,47.04,null,"£ per person per year",2017,"Low not defined",{"$f":"F40*(100/Control!$BK$33)","v":47.04},"High not defined","n/a",null,"Fields in Trust (2018) Revaluing Parks and Green Spaces: Measuring their economic and wellbeing value to individuals","No. of people (over 18) estimated to regularly visit the space within 1km","Use where local parks or green spaces are created or significantly improved","Recreation, biodiversity, health","London","within 1 km","Stated preference","Use where local parks or green spaces are created or significantly improved"]
[1,null,"North East",null,null,27.72,null,"£ per person per year",2017,"Low not defined",{"$f":"F41*(100/Control!$BK$33)","v":27.72},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","North East",null,"Stated preference"]
[1,null,"North West",null,null,26.400000000000002,null,"£ per person per year",2017,"Low not defined",{"$f":"F42*(100/Control!$BK$33)","v":26.400000000000002},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","North West",null,"Stated preference"]
[1,null,"East Midlands",null,null,30.48,null,"£ per person per year",2017,"Low not defined",{"$f":"F43*(100/Control!$BK$33)","v":30.48},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","East Midlands",null,"Stated preference"]
[1,null,"East England",null,null,32.04,null,"£ per person per year",2017,"Low not defined",{"$f":"F44*(100/Control!$BK$33)","v":32.04},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","East England",null,"Stated preference"]
[1,null,"West Midlands",null,null,31.92,null,"£ per person per year",2017,"Low not defined",{"$f":"F45*(100/Control!$BK$33)","v":31.92},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","West Midlands",null,"Stated preference"]
[1,null,"Yorkshire & Humber",null,null,20.16,null,"£ per person per year",2017,"Low not defined",{"$f":"F46*(100/Control!$BK$33)","v":20.16},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","Yorkshire & Humber",null,"Stated preference"]
[1,null,"South East",null,null,26.759999999999998,null,"£ per person per year",2017,"Low not defined",{"$f":"F47*(100/Control!$BK$33)","v":26.759999999999998},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","South East",null,"Stated preference"]
[1,null,"South West",null,null,30.72,null,"£ per person per year",2017,"Low not defined",{"$f":"F48*(100/Control!$BK$33)","v":30.72},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","South West",null,"Stated preference"]
[1,null,"Scotland",null,null,27.96,null,"£ per person per year",2017,"Low not defined",{"$f":"F49*(100/Control!$BK$33)","v":27.96},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","Scotland",null,"Stated preference"]
[1,null,"Wales",null,null,28.92,null,"£ per person per year",2017,"Low not defined",{"$f":"F50*(100/Control!$BK$33)","v":28.92},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","Wales",null,"Stated preference"]
[1,null,"Northern Ireland",null,null,27.96,null,"£ per person per year",2017,"Low not defined",{"$f":"F51*(100/Control!$BK$33)","v":27.96},"High not defined","n/a",null,null,null,null,"Recreation, biodiversity, health","Northern Ireland",null,"Stated preference"]
[1,null,"User to define",null,null,"n/a",null,null,null,null,"User not defined"]
[3,null,"City park","City park, property value premium, detached house <450m",null,0.19969999999999999,null,"%",2010,"Low not defined",0.19969999999999999,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2007","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where city park will be created or significantly enhanced and there are detached homes within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"City park","City park, property value premium, flat <450m",null,7.5399999999999995E-2,null,"%",2010,"Low not defined",7.5399999999999995E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2008","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where city park will be created or significantly enhanced and there are flats within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"City park","City park, property value premium, non-detached < 450m",null,2.9829999999999999E-2,null,"%",2010,"Low not defined",2.9829999999999999E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2009","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where city park will be created or significantly enhanced and there are non-detached homes within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"Local park","Local park, property value premium, detached house <450m",null,9.6199999999999994E-2,null,"%",2010,"Low not defined",9.6199999999999994E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2010","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where local park will be created or significantly enhanced and there are detached homes within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"Local park","Local park, property value premium, flat <450m",null,7.9200000000000007E-2,null,"%",2010,"Low not defined",7.9200000000000007E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2011","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where local park will be created or significantly enhanced and there are flats within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"Local park","Local park, property value premium, non-detached < 450m",null,9.4399999999999998E-2,null,"%",2010,"Low not defined",9.4399999999999998E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2012","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where local park will be created or significantly enhanced and there are non-detached homes within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"Green space","Open space, property value premium, detached house <450m",null,2.7099999999999999E-2,null,"%",2010,"Low not defined",2.7099999999999999E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2013","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where open space will be created or significantly enhanced and there are detached homes within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"Green space","Open space, property value premium, flat <450m",null,4.7E-2,null,"%",2010,"Low not defined",4.7E-2,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2014","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where open space will be created or significantly enhanced and there are flats within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[3,null,"Green space","Open space, property value premium, non-detached < 450m",null,4.4000000000000003E-3,null,"%",2010,"Low not defined",4.4000000000000003E-3,"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on Neil Dunse for RICS, Urban parks, open space and residential property values, 2015","Dunse (2007) in The green infrastructure valuation toolkit spreadsheet","No. of properties and average house price","Use only where open space will be created or significantly enhanced and there are non-detached homes within 450m. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity, health","UK","64 million","Hedonic pricing"]
[1,null,"New or improved green space","Commerical properties with a view of new or improved green space",null,0.03,0.15,null,null,null,{"$f":"F62","v":0.03},{"$f":"G62","v":0.15},"User not defined"]
[0]
[0]
[0]
[0,null,null,null,null,null,null,null,null,{"$f":"COLUMN()-COLUMN($C66)+1","v":8},{"$f":"COLUMN()-COLUMN($C66)+1","v":9},{"$f":"COLUMN()-COLUMN($C66)+1","v":10}]
[1,"Back to Biodiversity and ecology","Biodiversity and ecology","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Arable margins","The total value of ecosystem services provided by this habitat type, in terms of current BAP (biodiversity action plan) spending to maintain these services.",null,14.78,null,"£/ha/year",2016,null,{"$f":"F69*(100/Control!$BK$32)","v":15.105940886508186},null,"User not defined",null,"Christie et al (2011) Economic Valuation of the Benefits of Ecosystem Services (BAP), reported in EA Benefits Inventory 2016","Area (ha)","Use where this habitat type is improved or created","Amenity, recreation, water quality","UK","64 million","Stated preference"]
[1,null,"Blanket bog ",null,null,302.61,null,"£/ha/year",2016,null,{"$f":"F70*(100/Control!$BK$32)","v":309.28340809649814},null,"User not defined"]
[1,null,"Hedgerows ",null,null,117.01,null,"£/ha/year",2016,null,{"$f":"F71*(100/Control!$BK$32)","v":119.59040210624649},null,"User not defined"]
[{"$f":"COUNTIF(C:C,C72)","v":1},null,"Limestone pavement ",null,null,152.36000000000001,null,"£/ha/year",2016,null,{"$f":"F72*(100/Control!$BK$32)","v":155.71996978811825},null,"User not defined"]
[1,null,"Low calc grassland ",null,null,23.85,null,"£/ha/year",2016,null,{"$f":"F73*(100/Control!$BK$32)","v":24.375960090880941},null,"User not defined"]
[1,null,"Low dry acid grass ",null,null,6.25,null,"£/ha/year",2016,null,{"$f":"F74*(100/Control!$BK$32)","v":6.3878302124950048},null,"User not defined"]
[1,null,"Lowland heath ",null,null,190.24,null,"£/ha/year",2016,null,{"$f":"F75*(100/Control!$BK$32)","v":194.43533114000797},null,"User not defined"]
[1,null,"Low hay meadow ",null,null,96.41,null,"£/ha/year",2016,null,{"$f":"F76*(100/Control!$BK$32)","v":98.536113725862947},null,"User not defined"]
[1,null,"Purple moor, grass ",null,null,251.12,null,"£/ha/year",2016,null,{"$f":"F77*(100/Control!$BK$32)","v":256.65790767387932},null,"User not defined"]
[1,null,"Upland calc grass ",null,null,58.43,null,"£/ha/year",2016,null,{"$f":"F78*(100/Control!$BK$32)","v":59.718547090573303},null,"User not defined"]
[1,null,"Upland hay meadow ",null,null,36.68,null,"£/ha/year",2016,null,{"$f":"F79*(100/Control!$BK$32)","v":37.488897951090685},null,"User not defined"]
[1,null,"Upland heath ",null,null,162.99,null,"£/ha/year",2016,null,{"$f":"F80*(100/Control!$BK$32)","v":166.58439141352974},null,"User not defined"]
[1,null,"Coastal floodplain ",null,null,235.25,null,"£/ha/year",2016,null,{"$f":"F81*(100/Control!$BK$32)","v":240.43792919831199},null,"User not defined"]
[1,null,"Fens ",null,null,26.14,null,"£/ha/year",2016,null,{"$f":"F82*(100/Control!$BK$32)","v":26.716461080739109},null,"User not defined"]
[1,null,"Lowland raised bog ",null,null,57.93,null,"£/ha/year",2016,null,{"$f":"F83*(100/Control!$BK$32)","v":59.207520673573697},null,"User not defined"]
[1,null,"Wet reed beds ",null,null,165.05,null,"£/ha/year",2016,null,{"$f":"F84*(100/Control!$BK$32)","v":168.68982025156811},null,"User not defined"]
[1,null,"Native woodland ",null,null,268.62,null,"£/ha/year",2016,null,{"$f":"F85*(100/Control!$BK$32)","v":274.54383226886534},null,"User not defined"]
[1,null,"Arable fields ",null,null,2.42,null,"£/ha/year",2016,null,{"$f":"F86*(100/Control!$BK$32)","v":2.4733678582780656},null,"User not defined"]
[1,null,"Improved grassland ",null,null,36.340000000000003,null,"£/ha/year",2016,null,{"$f":"F87*(100/Control!$BK$32)","v":37.14139998753096},null,"User not defined"]
[1,null,"User to define 1","User to define","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","User to define"]
[1,null,"User to define 2","User to define","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","User to define"]
[1,null,"User to define 3","User to define","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","User to define"]
[0]
[1,"Back to Education","EDUCATION","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2014 values unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Nature-based school trips","Cost of investing in nature-based school trips",14.79,{"$f":"AVERAGE(E94,G94)","v":18.704999999999998},22.62,"£/trip",2010,{"$f":"E94*(100/Control!$BK$26)","v":16.617529414937124},{"$f":"F94*(100/Control!$BK$26)","v":21.016287201244008},{"$f":"G94*(100/Control!$BK$26)","v":25.4150449875509},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=xAcO6D5e0UI%3D&tabid=82","Mourato et al, Economic Analysis of Cultural Services","Additional number of number-based school trips","Use where new or enhanced SuDS features are likely to lead to educational visits that would not otherwise occur.","-","UK","64 million","Cost of investment in trips in terms of ecological knowledge. This, in turn, is based on the travel costs involved (both the resource costs to parents of meeting the\ncosts of these trips and the value of time spent travelling and waiting to travel. Therefore, costs incurred and estimated are over and above those costs incurred\nin gaining knowledge that would be provided within a normal classroom environment.","Provides an indication of the outlay that is made in the acquisition of nature-based school trips (based on educational visits to RSPB reserves around the UK), rather than a full estimate of the welfare benefit of the knowledge gained in nature visits. It is therefore likely to provide a minimum estimate of the value derived from this category."]
[0]
[1,"Back to Flooding","FLOOD RISK REDUCTION","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Time gained as a result of reduced flooding","Average hourly wage ",null,14,null,null,2017,"Low not defined",{"$f":"F98*(100/Control!$BK$33)","v":14},"High not defined","User not defined","https://www.ons.gov.uk/employmentandlabourmarket/peopleinwork/earningsandworkinghours/bulletins/annualsurveyofhoursandearnings/2017provisionaland2016revisedresults","Office for National Statistics (2017) Statistical bulletin: Annual Survey of Hours and Earnings, 2017 Provisional Results and 2016 Revised Results ","hours gained"]
[null,null,"Intangibles ","Health benefits of reducing flood risk, e.g. reduced or avoided stress and anxiety","-",285,"-","£ per property",2013,"Low not defined",{"$f":"F99*(100/Control!$BK$29)","v":303.6945238016587},"High not defined","User not defined","https://www.mcm-online.co.uk/, although value is based on Department for Environment, Food and Rural Affairs (Defra) (2004) Flood and coastal defence project appraisal guidance, FCDPAG3 Economic appraisal. Supplementary note to operating authorities. Revisions to economic appraisal on: reflecting socio-economic equity in appraisal and appraisal of human related intangible impacts of flooding. Defra, London.","Multi-Coloured Manual","number of properties","use where number of properties at reduced risk of flooding is known","-","UK","64 million","-","-","-"]
[{"$f":"COUNTIF(C:C,C100)","v":0}]
[1,"Back to Groundwater Recharge","GROUNDWATER","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Average incremental social cost of groundwater schemes - water stressed areas","The environmental and social costs of obtainng water for public supply from a new or replacement groundwater source",0.48099999999999998,1.21,1.94,"£/m3",2017,{"$f":"E103*(100/Control!$BK$33)","v":0.48099999999999998},{"$f":"F103*(100/Control!$BK$33)","v":1.21},{"$f":"G103*(100/Control!$BK$33)","v":1.94},"User not defined",null,"EA (2018) Groundwater Appraisal Guidance","Volume (m3/yr)","Use in areas of serious water stress (generally areas covered by Affinity Water, Essex & Suffolk Water, South East Water, Southern Water, Sutton & East Surrey Water and Thames Water)","-","England","53 million","Average incremental social cost"]
[1,null,"Average incremental social cost of groundwater schemes - non water stressed area","The environmental and social costs of obtainng water for public supply from a new or replacement groundwater source",0.4,0.48,0.56000000000000005,"£/m3",2017,{"$f":"E104*(100/Control!$BK$33)","v":0.4},{"$f":"F104*(100/Control!$BK$33)","v":0.48},{"$f":"G104*(100/Control!$BK$33)","v":0.56000000000000005},"User not defined",null,"EA (2018) Groundwater Appraisal Guidance","Volume (m3/yr)","Use in all other areas","-","England","53 million","Average incremental social cost"]
[0]
[1,"Back to Health","HEALTH","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Use of local green space","Emotional health benefit from increased use of local park or green space",8.4700000000000006,15.77,22.83,"£/person/visit",2017,{"$f":"E108*(100/Control!$BK$33)","v":8.4700000000000006},{"$f":"F108*(100/Control!$BK$33)","v":15.77},{"$f":"G108*(100/Control!$BK$33)","v":22.83},"User not defined",null,"Fields in Trust (2018) Revaluing Parks and Green Spaces: Measuring their economic and wellbeing value to individuals","Number of people","Use low value where emotional wellbeing and life satisfaction are expected to improve. Use mid or high estimates for sensitivity only","Amenity, recreation","UK","64 million","Stated preference"]
[6,null,"Contact with nature","Having a view over green space from your house (no view to any view)",135,null,452,"£/person/annum",2010,{"$f":"E109*(100/Control!$BK$26)","v":151.68130297609952},{"$f":"(J109+L109)/2","v":329.76638832211268},{"$f":"G109*(100/Control!$BK$26)","v":507.85147366812578},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=83","Economic Value of Cultural Services","Number of people","Use only where increase in number of homes with view of green space expected  as a direct result of scheme, with impacts on emotional well-being. Range is mainly due to uncertainty in deriving monetary values from sample where links/causation are not well understood. Please use central value but take forward the range.","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[1,null,"Benefit of reduced inactivity","Avoided local authority public health costs with reduced phsyical inactivity",null,2.5,null,"£/person/visit",2017,"Low not defined",{"$f":"F110*(100/Control!$BK$33)","v":2.5},"High not defined","User not defined",null,"EA (2017) Physical Health Benefit Valuation for Natural Flood Management and Greenspace Creation","Number of people","Use where a reduction in physical inactivity is expected as a direct result of scheme.","Amenity, recreation","UK","64 million","Avoided cost"]
[0]
[1,"Back to Recreation","RECREATION","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[0,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Wetlands","Recreational benefits from constructed wetlands",145,399,923,"£ per ha per year",2011,{"$f":"E114*(100/Control!$BK$27)","v":159.84672352800459},{"$f":"F114*(100/Control!$BK$27)","v":439.85408750119882},{"$f":"G114*(100/Control!$BK$27)","v":1017.5070745955051},"User not defined","http://www.ukmaburbanforum.co.uk/docunents/other/value_of_green_infrastructure.pdf","Hölzinger (2011) The Value of Green Infrastructure in Birmingham and the Black Country","Area of wetland created","Use where new wetlands are expected to result in more recreational opportunities. Do not combine with values for liveability or health","Liveability",null,null,null,"Based on previous study (Brander 2008 study on value of wetlands). Usefully breaks down values from constructed wetlands into values for different ecosystem services. Value derived by dividing value for recreation from Table 6.1 (£170,000) by 426 ha."]
[1,null,"Angling (coarse)","Willingness to pay for additional angling visit (coarse)",null,3.53,null,"£/visit",2001,"low not defined",{"$f":"F115*(100/Control!$BK$17)","v":4.8845218772615127},"high not defined","User not defined","http://randd.defra.gov.uk/Default.aspx?Menu=Menu&Module=More&Location=None&Completed=0&ProjectID=14752","Valuing England’s Terrestrial Ecosystem Services","Number of additional angling trips facilitated by improvement","Use where increased quality/quantity of water as a result of the intervention is expected to result in more coarse angling opportunities.","-","England","53 million","Value transfer"]
[1,null,"Angling (game)","Willingness to pay for additional angling visit (game)",null,4.4400000000000004,null,"£/visit",2001,"low not defined",{"$f":"F116*(100/Control!$BK$17)","v":6.1437045708331786},"high not defined","User not defined","http://randd.defra.gov.uk/Default.aspx?Menu=Menu&Module=More&Location=None&Completed=0&ProjectID=14753","Valuing England’s Terrestrial Ecosystem Services","Number of additional angling trips facilitated by improvement","Use where increased quality/quantity of water as a result of the intervention is expected to result in more game angling opportunities.","-","England","53 million","Value transfer"]
[1,null,"Grasslands","Value of general recreational visit",2.0099999999999998,{"$f":"AVERAGE(E117,G117)","v":4.0250000000000004},6.04,"£/person/trip",2016,{"$f":"E117*(100/Control!$BK$32)","v":2.0543261963383932},{"$f":"F117*(100/Control!$BK$32)","v":4.1137626568467835},{"$f":"G117*(100/Control!$BK$32)","v":6.173199117355173},"User not defined","Sen et al (2014) Economic assessment of the recreational value of ecosystems: Methodological development and national and local application, reported in EA Benefits Inventory 2018","Economic Assessment of the Recreational Value of Ecosystems","Number of additional recreational visits per year as a result of scheme","Number of additional recreational visits per year as a result of scheme","Amenity","UK","64 million","Meta-analysis trip generation function",null,null,null,null,null,null,{"$f":"K117","v":4.1137626568467835}]
[1,null,"Greenbelt and urban fringe","Value of general recreational visit",2.0099999999999998,{"$f":"AVERAGE(E118,G118)","v":4.0250000000000004},6.04,"£/person/trip",2016,null,null,null,null,"Sen et al (2014) Economic assessment of the recreational value of ecosystems: Methodological development and national and local application, reported in EA Benefits Inventory 2018","Economic Assessment of the Recreational Value of Ecosystems in Great Britain","Number of additional recreational visits per year as a result of scheme","Number of additional recreational visits per year as a result of scheme","Amenity","UK","64 million","Meta-analysis trip generation function",null,null,null,null,null,null,{"$f":"K118","v":0}]
[1,null,"Freshwater and floodplains","Value of general recreational visit",2.0099999999999998,6.04,30.21,"£/person/trip",2016,{"$f":"E119*(100/Control!$BK$32)","v":2.0543261963383932},{"$f":"F119*(100/Control!$BK$32)","v":6.173199117355173},{"$f":"G119*(100/Control!$BK$32)","v":30.876216115115856},"User not defined","Sen et al (2014) Economic assessment of the recreational value of ecosystems: Methodological development and national and local application, reported in EA Benefits Inventory 2018","Economic Assessment of the Recreational Value of Ecosystems","Number of additional recreational visits per year as a result of scheme","Number of additional recreational visits per year as a result of scheme","Amenity","UK","64 million","Meta-analysis trip generation function",null,null,null,null,null,null,{"$f":"K119","v":6.173199117355173}]
[1,null,"Woodland","Value of general recreational visit",2.0099999999999998,10.07,19.13,"£/person/trip",2016,{"$f":"E120*(100/Control!$BK$32)","v":2.0543261963383932},{"$f":"F120*(100/Control!$BK$32)","v":10.292072038371952},{"$f":"G120*(100/Control!$BK$32)","v":19.551870714404711},"User not defined","Sen et al (2014) Economic assessment of the recreational value of ecosystems: Methodological development and national and local application, reported in EA Benefits Inventory 2018","Economic Assessment of the Recreational Value of Ecosystems","Number of additional recreational visits per year as a result of scheme","Number of additional recreational visits per year as a result of scheme","Amenity","UK","64 million","Meta-analysis trip generation function",null,null,null,null,null,null,{"$f":"K120","v":10.292072038371952}]
[0]
[1,"Back to Traffic Calming","Traffic calming","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2018 prices unless user updated in Yearly Values Library)",null,null,null,"Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[1,null,"Accident Type","n/a","Low","Central / Average","High",null,null,"Low","Central / Average","High","User defined",null,null,null,null,null,"Location","Population","Valuation approach"]
[1,null,"Fatal","Average value of prevention of reported road accidents for roads with speed limit 40mph or less",null,1971998,null,"£/ accident prevented",2016,null,{"$f":"F124*(100/Control!$BK$32)","v":2015486.144540756},null,"n/a","https://www.gov.uk/government/statistics/reported-road-casualties-great-britain-annual-report-2016","Department for Transport (2016) Reported Road Casualties Great Britain: 2016 Annual Report","No. of accidents prevented","Use where reduction in accidents of this type is expected","-","UK","64 million","Avoided cost"]
[1,null,"Serious","Average value of prevention of reported road accidents for roads with speed limit 40mph or less",null,228149,null,"£/ accident prevented",2016,null,{"$f":"F125*(100/Control!$BK$32)","v":233180.33202408365},null,"n/a"]
[1,null,"Slight","Average value of prevention of reported road accidents for roads with speed limit 40mph or less",null,23514,null,"£/ accident prevented",2016,null,{"$f":"F126*(100/Control!$BK$32)","v":24032.550338657205},null,"n/a"]
[1,null,"All injury accidents","Average value of prevention of reported road accidents for roads with speed limit 40mph or less",null,67924,null,"£/ accident prevented",2016,null,{"$f":"F127*(100/Control!$BK$32)","v":69421.916696561719},null,"n/a"]
[1,null,"Damage only","Average value of prevention of reported road accidents for roads with speed limit 40mph or less",null,2093,null,"£/ accident prevented",2016,null,{"$f":"F128*(100/Control!$BK$32)","v":2139.1565815603271},null,"n/a"]
[1,null,"All accidents","Average value of prevention of reported road accidents for roads with speed limit 40mph or less",null,5613,null,"£/ accident prevented",2016,null,{"$f":"F129*(100/Control!$BK$32)","v":5736.7825572375141},null,"n/a"]
[1,null,"User defined ","User defined",null,"n/a",null,null,null,null,"n/a",null,"User defined"]
[0]
[{"$f":"COUNTIF(C:C,C132)","v":1},"Back to Water Quality","WATER QUALITY & FLOWS IN WATERCOURSES","REGION","All values from Environment Agency National Water Environment Benefits Survey (NWEBS), Environment Agency Water Appraisal Guidance (2013) updated for 2014 prices",null,null,null,null,null,null,null,null,null,"Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context"]
[0]
[0]
[0,null,null,null,null,"Bad to Poor",null,null,"Poor to Moderate",null,null,"Moderate to Good"]
[0,"Back to Flows in watercourses",null,null,"No change","Bad to Poor","Bad to Poor","Bad to Poor","Poor to Moderate","Poor to Moderate","Poor to Moderate","Moderate to Good","Moderate to Good","Moderate to Good"]
[0,null,null,null,"No change","Lower","Central","Upper","Lower","Central","Upper","Lower","Central","Upper",null,null,null,null,"Location","Population","Valuation approach"]
[12,null,"Water quality","Anglian",0,{"$f":"F179*(100/Control!$BK$29)","v":15024.88696702943},{"$f":"G179*(100/Control!$BK$29)","v":18328.230910135193},{"$f":"H179*(100/Control!$BK$29)","v":21631.574853240953},{"$f":"I179*(100/Control!$BK$29)","v":17262.636089778494},{"$f":"J179*(100/Control!$BK$29)","v":21098.777443062605},{"$f":"K179*(100/Control!$BK$29)","v":24828.359314311045},{"$f":"L179*(100/Control!$BK$29)","v":20033.182622705906},{"$f":"M179*(100/Control!$BK$29)","v":24508.680868204036},{"$f":"N179*(100/Control!$BK$29)","v":28877.619631666494},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","57 million","Willingness to pay"]
[12,null,"Water quality","Dee",0,{"$f":"F180*(100/Control!$BK$29)","v":13533.054218530055},{"$f":"G180*(100/Control!$BK$29)","v":16410.160233493138},{"$f":"H180*(100/Control!$BK$29)","v":19393.825730491888},{"$f":"I180*(100/Control!$BK$29)","v":15451.124895172108},{"$f":"J180*(100/Control!$BK$29)","v":18861.02832031354},{"$f":"K180*(100/Control!$BK$29)","v":22164.3722634193},{"$f":"L180*(100/Control!$BK$29)","v":17795.433499956842},{"$f":"M180*(100/Control!$BK$29)","v":21738.134335276623},{"$f":"N180*(100/Control!$BK$29)","v":25680.835170596401},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","58 million","Willingness to pay"]
[12,null,"Water quality","Humber",0,{"$f":"F181*(100/Control!$BK$29)","v":15451.124895172108},{"$f":"G181*(100/Control!$BK$29)","v":18861.02832031354},{"$f":"H181*(100/Control!$BK$29)","v":22270.931745454971},{"$f":"I181*(100/Control!$BK$29)","v":17795.433499956842},{"$f":"J181*(100/Control!$BK$29)","v":21738.134335276623},{"$f":"K181*(100/Control!$BK$29)","v":25680.835170596401},{"$f":"L181*(100/Control!$BK$29)","v":20779.098996955596},{"$f":"M181*(100/Control!$BK$29)","v":25254.597242453721},{"$f":"N181*(100/Control!$BK$29)","v":29836.654969987521},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","59 million","Willingness to pay"]
[12,null,"Water quality","North West",0,{"$f":"F182*(100/Control!$BK$29)","v":16303.600751457467},{"$f":"G182*(100/Control!$BK$29)","v":19820.063658634568},{"$f":"H182*(100/Control!$BK$29)","v":23443.086047847337},{"$f":"I182*(100/Control!$BK$29)","v":18754.46883827787},{"$f":"J182*(100/Control!$BK$29)","v":22910.288637668989},{"$f":"K182*(100/Control!$BK$29)","v":27066.108437060109},{"$f":"L182*(100/Control!$BK$29)","v":21951.253299347962},{"$f":"M182*(100/Control!$BK$29)","v":26746.4299909531},{"$f":"N182*(100/Control!$BK$29)","v":31541.606682558235},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","60 million","Willingness to pay"]
[12,null,"Water quality","Northumbria",0,{"$f":"F183*(100/Control!$BK$29)","v":12787.137844280365},{"$f":"G183*(100/Control!$BK$29)","v":15664.243859243448},{"$f":"H183*(100/Control!$BK$29)","v":18541.349874206531},{"$f":"I183*(100/Control!$BK$29)","v":14598.649038886751},{"$f":"J183*(100/Control!$BK$29)","v":17901.992981992513},{"$f":"K183*(100/Control!$BK$29)","v":21098.777443062605},{"$f":"L183*(100/Control!$BK$29)","v":16836.398161635814},{"$f":"M183*(100/Control!$BK$29)","v":20565.980032884254},{"$f":"N183*(100/Control!$BK$29)","v":24295.561904132697},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","61 million","Willingness to pay"]
[12,null,"Water quality","Severn",0,{"$f":"F184*(100/Control!$BK$29)","v":13852.732664637064},{"$f":"G184*(100/Control!$BK$29)","v":16836.398161635814},{"$f":"H184*(100/Control!$BK$29)","v":19926.623140670235},{"$f":"I184*(100/Control!$BK$29)","v":15770.803341279117},{"$f":"J184*(100/Control!$BK$29)","v":19287.266248456217},{"$f":"K184*(100/Control!$BK$29)","v":22697.169673597651},{"$f":"L184*(100/Control!$BK$29)","v":18328.230910135193},{"$f":"M184*(100/Control!$BK$29)","v":22270.931745454971},{"$f":"N184*(100/Control!$BK$29)","v":26320.19206281042},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","62 million","Willingness to pay"]
[12,null,"Water quality","Solway Tweed",0,{"$f":"F185*(100/Control!$BK$29)","v":9483.7939011746057},{"$f":"G185*(100/Control!$BK$29)","v":11614.983541887999},{"$f":"H185*(100/Control!$BK$29)","v":13746.173182601393},{"$f":"I185*(100/Control!$BK$29)","v":10549.388721531303},{"$f":"J185*(100/Control!$BK$29)","v":12893.697326316036},{"$f":"K185*(100/Control!$BK$29)","v":15238.00593110077},{"$f":"L185*(100/Control!$BK$29)","v":12041.221470030678},{"$f":"M185*(100/Control!$BK$29)","v":14598.649038886751},{"$f":"N185*(100/Control!$BK$29)","v":17262.636089778494},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","63 million","Willingness to pay"]
[12,null,"Water quality","South East",0,{"$f":"F186*(100/Control!$BK$29)","v":18861.02832031354},{"$f":"G186*(100/Control!$BK$29)","v":22910.288637668989},{"$f":"H186*(100/Control!$BK$29)","v":27066.108437060109},{"$f":"I186*(100/Control!$BK$29)","v":21844.693817312291},{"$f":"J186*(100/Control!$BK$29)","v":26639.870508917429},{"$f":"K186*(100/Control!$BK$29)","v":31435.047200522567},{"$f":"L186*(100/Control!$BK$29)","v":25574.27568856073},{"$f":"M186*(100/Control!$BK$29)","v":31221.928236451226},{"$f":"N186*(100/Control!$BK$29)","v":36763.02130230605},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","64 million","Willingness to pay"]
[12,null,"Water quality","South West",0,{"$f":"F187*(100/Control!$BK$29)","v":11934.661987995009},{"$f":"G187*(100/Control!$BK$29)","v":14492.089556851082},{"$f":"H187*(100/Control!$BK$29)","v":17156.076607742823},{"$f":"I187*(100/Control!$BK$29)","v":13533.054218530055},{"$f":"J187*(100/Control!$BK$29)","v":16516.719715528805},{"$f":"K187*(100/Control!$BK$29)","v":19393.825730491888},{"$f":"L187*(100/Control!$BK$29)","v":15557.684377207779},{"$f":"M187*(100/Control!$BK$29)","v":18967.587802349211},{"$f":"N187*(100/Control!$BK$29)","v":22270.931745454971},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","65 million","Willingness to pay"]
[12,null,"Water quality","Thames",0,{"$f":"F188*(100/Control!$BK$29)","v":26639.870508917429},{"$f":"G188*(100/Control!$BK$29)","v":32394.082538843595},{"$f":"H188*(100/Control!$BK$29)","v":38148.294568769757},{"$f":"I188*(100/Control!$BK$29)","v":31328.487718486896},{"$f":"J188*(100/Control!$BK$29)","v":38148.294568769757},{"$f":"K188*(100/Control!$BK$29)","v":44968.101419052618},{"$f":"L188*(100/Control!$BK$29)","v":36976.140266377392},{"$f":"M188*(100/Control!$BK$29)","v":45074.660901088289},{"$f":"N188*(100/Control!$BK$29)","v":53066.622053763516},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","66 million","Willingness to pay"]
[12,null,"Water quality","Western Wales",0,{"$f":"F189*(100/Control!$BK$29)","v":10975.626649673981},{"$f":"G189*(100/Control!$BK$29)","v":13426.494736494384},{"$f":"H189*(100/Control!$BK$29)","v":15877.362823314788},{"$f":"I189*(100/Control!$BK$29)","v":12467.459398173356},{"$f":"J189*(100/Control!$BK$29)","v":15131.446449065099},{"$f":"K189*(100/Control!$BK$29)","v":17901.992981992513},{"$f":"L189*(100/Control!$BK$29)","v":14172.411110744073},{"$f":"M189*(100/Control!$BK$29)","v":17369.195571814165},{"$f":"N189*(100/Control!$BK$29)","v":20459.420550848587},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","67 million","Willingness to pay"]
[12,null,"Water quality","E&W",0,{"$f":"F190*(100/Control!$BK$29)","v":15238.00593110077},{"$f":"G190*(100/Control!$BK$29)","v":18541.349874206531},{"$f":"H190*(100/Control!$BK$29)","v":21844.693817312291},{"$f":"I190*(100/Control!$BK$29)","v":17475.755053849833},{"$f":"J190*(100/Control!$BK$29)","v":21311.896407133943},{"$f":"K190*(100/Control!$BK$29)","v":25148.037760418054},{"$f":"L190*(100/Control!$BK$29)","v":20352.861068812916},{"$f":"M190*(100/Control!$BK$29)","v":24721.799832275374},{"$f":"N190*(100/Control!$BK$29)","v":29197.298077773503},"Water Appraisal Guidance","km of waterbody improved ","Use where change in water body WFD class is expected. Do not combine with values for recreation, biodiversity or health.","Recreation, biodiversity, liveability","England & Wales","68 million","Willingness to pay"]
[]
[]
[">>HIDE_BELOW"]
[]
[null,null,null,"rngWaterRegion","rngWaterGrade"]
[null,null,null,null,"rngWaterSubGrade"]
[null,null,null,null,"rngWaterValues"]
[]
[]
[null,null,"Could we add this tab please, before the input data tab, which includes library information. The format will be like below and I have inserted two impact categories. "]
[null,null,"We will have information per each impact. "]
[null,null,"WE will define numbers (in blue) and then there will be space for the user (in orange) to define their own in the library and save them. Example of one impact numbers below."]
[null,null,"At the momement this will be monetary values, but I anticipate this will be extended to include other important information that supports some calcuations, e.g. forecasts for energy costs"]
[null,null,"Note, there are also tables to the right for different aspects"]
[]
[]
[]
[]
[null,null,"Health removed. "]
[]
[]
[null,"No","Walking and cycling","Physical health benefits to each additional person regularly walking or cycling",120,null,1300,"€/walker or cyclist",2014,120,null,1300,null,"http://www.euro.who.int/__data/assets/pdf_file/0010/256168/ECONOMIC-ASSESSMENT-OF-TRANSPORT-INFRASTRUCTURE-AND-POLICIES.pdf?ua=1","Health economic assessment tools (HEAT) for walking and for cycling","Number of additional adults regularly walking or cycling (approx 2-3 hours per week) as a result of scheme","Use only where increase in walking or cycling activity is expected  as a direct result of scheme","Liveability, recreation ","EU"]
[null,"No","Contact with nature","Physical exercise (+24 MET (metabolic equivalence values)-hours/week, e.g. +3 hours’ vigorous activity)",12,null,39,"£/person/annum",2010,{"$f":"E172*(100/Control!$BK$26)","v":13.482782486764401},null,{"$f":"G172*(100/Control!$BK$26)","v":43.819043081984304},null,"http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=82","Economic Value of Cultural Services","Number of people","Use only where significant increase in physical exercise is expected  as a direct result of scheme","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Local broad-leaved/mixed woodland land cover (+1% within 1km of the home)",8,null,27,"£/person/annum",2010,{"$f":"E173*(100/Control!$BK$26)","v":8.9885216578429343},null,{"$f":"G173*(100/Control!$BK$26)","v":30.336260595219905},null,"http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=xAcO6D5e0UI%3D&tabid=82","Economic Value of Cultural Services","Number of people","Use only where increase in broad-leaved/mixed woodland land cover is expected  as a direct result of scheme, with physical and/or emotional benefits","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[]
[]
[]
[]
[]
[null,null,null,null,null,14100,17200,20300,16200,19800,23300,18800,23000,27100]
[null,null,null,null,null,12700,15400,18200,14500,17700,20800,16700,20400,24100]
[null,null,null,null,null,14500,17700,20900,16700,20400,24100,19500,23700,28000]
[null,null,null,null,null,15300,18600,22000,17600,21500,25400,20600,25100,29600]
[null,null,null,null,null,12000,14700,17400,13700,16800,19800,15800,19300,22800]
[null,null,null,null,null,13000,15800,18700,14800,18100,21300,17200,20900,24700]
[null,null,null,null,null,8900,10900,12900,9900,12100,14300,11300,13700,16200]
[null,null,null,null,null,17700,21500,25400,20500,25000,29500,24000,29300,34500]
[null,null,null,null,null,11200,13600,16100,12700,15500,18200,14600,17800,20900]
[null,null,null,null,null,25000,30400,35800,29400,35800,42200,34700,42300,49800]
[null,null,null,null,null,10300,12600,14900,11700,14200,16800,13300,16300,19200]
[null,null,null,null,null,14300,17400,20500,16400,20000,23600,19100,23200,27400]
[]
[]
[]
[null,"AIR QUALITY - not used. "]
[null,"Remove/update","PM domestic","Total health benefits associated with air quality improvements arising from reduction in pollution",22033,28140,31978,"£/tonne/year",2010,{"$f":"E195*(100/Control!$BK$26)","v":24755.512210906672},{"$f":"F195*(100/Control!$BK$26)","v":31617.12493146252},{"$f":"G195*(100/Control!$BK$26)","v":35929.368196812669},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on domestic PM are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM agriculture","Total health benefits associated with air quality improvements arising from reduction in pollution",7598,9703,11027,"£/tonne/year",2010,{"$f":"E196*(100/Control!$BK$26)","v":8536.8484445363265},{"$f":"F196*(100/Control!$BK$26)","v":10901.953205756248},{"$f":"G196*(100/Control!$BK$26)","v":12389.553540129255},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in agriculture are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM waste","Total health benefits associated with air quality improvements arising from reduction in pollution",16335,20862,23708,"£/tonne/year",2010,{"$f":"E197*(100/Control!$BK$26)","v":18353.43766010804},{"$f":"F197*(100/Control!$BK$26)","v":23439.817353239912},{"$f":"G197*(100/Control!$BK$26)","v":26637.483933017535},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in waste are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM industry","Total health benefits associated with air quality improvements arising from reduction in pollution",19753,25229,28669,"£/tonne/year",2010,{"$f":"E198*(100/Control!$BK$26)","v":22193.783538421434},{"$f":"F198*(100/Control!$BK$26)","v":28346.426613214924},{"$f":"G198*(100/Control!$BK$26)","v":32211.490926087386},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in industry are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM ESI","Total health benefits associated with air quality improvements arising from reduction in pollution",1900,2426,2757,"£/tonne/year",2010,{"$f":"E199*(100/Control!$BK$26)","v":2134.7738937376971},{"$f":"F199*(100/Control!$BK$26)","v":2725.76919274087},{"$f":"G199*(100/Control!$BK$26)","v":3097.6692763341212},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in electricity supply industry are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport central London","Total health benefits associated with air quality improvements arising from reduction in pollution",173601,221726,251961,"£/tonne/year",2010,{"$f":"E200*(100/Control!$BK$26)","v":195052.04354039891},{"$f":"F200*(100/Control!$BK$26)","v":249123.61913836031},{"$f":"G200*(100/Control!$BK$26)","v":283094.61317897047},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in central London are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport inner London","Total health benefits associated with air quality improvements arising from reduction in pollution",178540,228033,259129,"£/tonne/year",2010,{"$f":"E201*(100/Control!$BK$26)","v":200601.33209890968},{"$f":"F201*(100/Control!$BK$26)","v":256209.94490036223},{"$f":"G201*(100/Control!$BK$26)","v":291148.32858439774},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in inner London are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport outer London","Total health benefits associated with air quality improvements arising from reduction in pollution",116621,148949,169261,"£/tonne/year",2010,{"$f":"E202*(100/Control!$BK$26)","v":131031.29803241261},{"$f":"F202*(100/Control!$BK$26)","v":167353.91405175591},{"$f":"G202*(100/Control!$BK$26)","v":190175.77054101913},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in outer London are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport inner conurbation","Total health benefits associated with air quality improvements arising from reduction in pollution",92309,117899,133975,"£/tonne/year",2010,{"$f":"E203*(100/Control!$BK$26)","v":103715.18071422793},{"$f":"F203*(100/Control!$BK$26)","v":132467.21436725301},{"$f":"G203*(100/Control!$BK$26)","v":150529.64863868838},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in inner conurbations are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport outer conurbation","Total health benefits associated with air quality improvements arising from reduction in pollution",57362,73261,83252,"£/tonne/year",2010,{"$f":"E204*(100/Control!$BK$26)","v":64449.947417148302},{"$f":"F204*(100/Control!$BK$26)","v":82313.510646903902},{"$f":"G204*(100/Control!$BK$26)","v":93539.050632342492},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in outer conurbations are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport urban big","Total health benefits associated with air quality improvements arising from reduction in pollution",68377,87332,99241,"£/tonne/year",2010,{"$f":"E205*(100/Control!$BK$26)","v":76826.018174790792},{"$f":"F205*(100/Control!$BK$26)","v":98123.196677842396},{"$f":"G205*(100/Control!$BK$26)","v":111503.73473074882},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in big urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport urban large","Total health benefits associated with air quality improvements arising from reduction in pollution",55081,70351,79944,"£/tonne/year",2010,{"$f":"E206*(100/Control!$BK$26)","v":61887.095179455835},{"$f":"F206*(100/Control!$BK$26)","v":79043.935893863527},{"$f":"G206*(100/Control!$BK$26)","v":89822.296926824449},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in large urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport urban medium","Total health benefits associated with air quality improvements arising from reduction in pollution",43305,55310,62853,"£/tonne/year",2010,{"$f":"E207*(100/Control!$BK$26)","v":48655.991299111032},{"$f":"F207*(100/Control!$BK$26)","v":62144.391611911589},{"$f":"G207*(100/Control!$BK$26)","v":70619.443970050241},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in medium urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM transport urban small","Total health benefits associated with air quality improvements arising from reduction in pollution",27351,34932,39696,"£/tonne/year",2010,{"$f":"E208*(100/Control!$BK$26)","v":30730.631982957762},{"$f":"F208*(100/Control!$BK$26)","v":39248.379818971174},{"$f":"G208*(100/Control!$BK$26)","v":44601.044466216641},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in small urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update","PM rural","Total health benefits associated with air quality improvements arising from reduction in pollution",11776,15041,17091,"£/tonne/year",2010,{"$f":"E209*(100/Control!$BK$26)","v":13231.103880344799},{"$f":"F209*(100/Control!$BK$26)","v":16899.544281951949},{"$f":"G209*(100/Control!$BK$26)","v":19202.852956774197},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in rural areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,"Remove/update"]
[null,"Remove/update","Tree planting","Contribution to air quality from trees",0.04,0.18099999999999999,2,"$/tree/year",2009,{"$f":"E211*(100/Control!$BK$26)","v":4.4942608289214675E-2},{"$f":"F211*(100/Control!$BK$25)","v":0.20647769584580566},{"$f":"G211*(100/Control!$BK$26)","v":2.2471304144607336},"User not defined","http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf","Green Infrastructure Valuation Toolkit","No. of trees planted","Use only where new trees are being planted and impacts on specific air pollutants are not known","Liveability","Chicago, Illinois","2.7 million","Original source (Chicago Urban Forest Climate Study) provides dollar values per metric tonne for preventing the emission of pollutants, based on ‘current control strategies’. It calculated pollution absorption capacity and typical monetary values down at the level of the individual tree."]
[null,"Remove/update","Increased vegetation","Improved air quality as a result on one vegetated acre",null,1044,null,"$/acre/year",2010,{"$f":"E212*(100/Control!$BK$26)","v":0},{"$f":"F212*(100/Control!$BK$26)","v":1173.0020763485029},{"$f":"G212*(100/Control!$BK$26)","v":0},"User not defined","http://www.nyc.gov/html/dep/pdf/green_infrastructure/NYCGreenInfrastructurePlan_LowRes.pdf","NYC Green Infrastructure Plan","Area of vegetation planted","Use only where new vegetation is being planted and impacts on specific air pollutants are not known. Use lower value for partial vegetation and central value for full vegetation.","Liveability","New York City","8.3 million","Not clear"]
[null,"Remove/update","Green roofs","NO2 reduction from 5,000 sq ft green roof",null,100.83,null,"$/5,000sq ft/year",2010,null,{"$f":"F213*(100/Control!$BK$26)","v":113.28907984503788},null,"User not defined","http://www.cnt.org/repository/gi-values-guide.pdf","Centre for Neighbourhood Technology","Area of green roof","Use only where green roof is being installed and impacts on specific air pollutants are not known","Liveability","Not known","-","Avoided cost","Based on values provided by US Forest Service"]
[]
[]
[]
[]
[null,"HEALTH"]
[null,null,"Contact with nature","Use of own garden (less than weekly to weekly or more)",171,null,575,"£/person/annum",2010,{"$f":"E219*(100/Control!$BK$26)","v":192.12965043639272},{"$f":"(J219+L219)/2","v":419.0898222969268},{"$f":"G219*(100/Control!$BK$26)","v":646.0499941574609},null,"http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=84","Economic Value of Cultural Services","Number of people","Use only where significant increase in garden use is expected  as a direct result of scheme","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Use of non-countryside green space (less than monthly to monthly or more)",112,null,377,"£/person/annum",2010,{"$f":"E220*(100/Control!$BK$26)","v":125.83930320980107},{"$f":"(J220+L220)/2","v":274.71169316782471},{"$f":"G220*(100/Control!$BK$26)","v":423.58408312584828},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=85","Economic Value of Cultural Services","Number of people","Use only where significant increase in use of non-countryside green space is expected  as a direct result of scheme, with physical and/or emotional benefits","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Local freshwater, wetland and flood plain land cover (+1% within 1km of the home)",20,null,68,"£/person/annum",2010,{"$f":"E221*(100/Control!$BK$26)","v":22.471304144607338},{"$f":"(J221+L221)/2","v":49.436869118136144},{"$f":"G221*(100/Control!$BK$26)","v":76.402434091664944},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=86","Economic Value of Cultural Services","Number of people","Use only where increase in local freshwater, wetland and flood plain land cover is expected  as a direct result of scheme, with physical and/or emotional benefits","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[]
[null,"AMENITY"]
[null,null,"Increased green space","Increase in house prices for 1% increase in green space share of land use",null,1.04,null,"%",2008,"Low not defined",{"$f":"F224*(100/Control!$BK$24)","v":1.2054295327917399},"High not defined",null,"http://eprints.lse.ac.uk/33594/1/sercdp0074.pdf","The Amenity Value of English Nature: A Hedonic Price Approach","No. of houses directly impacted, average house price and % increase in green space","Use for general increases in green space. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity","UK","64 million","Hedonic pricing"]
[null,null,"Increased waterbody area","Increase in house prices for 1% increase in water share of land use",null,0.97,null,"%",2008,"Low not defined",{"$f":"F225*(100/Control!$BK$24)","v":1.1242948526999883},"High not defined",null,"http://eprints.lse.ac.uk/33594/1/sercdp0074.pdf","The Amenity Value of English Nature: A Hedonic Price Approach","No. of houses directly impacted, average house price and % increase in water area as share of land use","Use for general increases in space for water. Do not combine with values for recreation, biodiversity or health","Recreation, biodiversity","UK","64 million","Hedonic pricing"]
[{"$f":"COUNTIF(C:C,C226)","v":3},"TO DELETE and Look at converting to yearly values for others","Increased waterbody area","For ponds and local residents only. Do not combine with recreation or biodiv benefits, as this figure expected to capture range of benefits",5.62,10.95,18.71,"£/month/resident household",2011,{"$f":"E226*(100/Control!$BK$27)","v":6.1954385257061091},{"$f":"F226*(100/Control!$BK$27)","v":12.071183604356207},{"$f":"G226*(100/Control!$BK$27)","v":20.625739291096316},"User not defined","https://pureapps2.hw.ac.uk/portal/en/publications/valuing-amenity-public-perceptions-of-sustainable-drainage-systems-ponds(91fa9309-5cbd-419b-b8c6-11d960fbcd7f).html","Bastien et al (2011) Valuing amenity: public perceptions of sustainable drainage systems ponds","No. of households directly impacted by new ponds","Use only where new pond(s) is (are) created. Do not combine with values for recreation, biodiversity or health. The range in values is due to inherent uncertainty in statistical analysis - some respondents were WTP more, some less, depending on preferences, likely use, who owned/maintained ponds (council or water company), etc. You should use the central value as the main estimate, but also take forward the low and high estimates where possible.","Recreation, biodiversity","Edinburgh","495,360 (but benefits just for local neighbourhood)","Willingness to pay"]
[]
[]
[null,"BD & E"]
[null,"To potentiall remove or hide","Inland marsh","Willingness to pay for creation/improvement of habitat",200,1300,4300,"£/ha/year",2010,{"$f":"E230*(100/Control!$BK$26)","v":224.71304144607336},{"$f":"F230*(100/Control!$BK$26)","v":1460.6347693994769},{"$f":"G230*(100/Control!$BK$26)","v":4831.330391090577},"User not defined","http://ec.europa.eu/environment/nature/biodiversity/economics/teeb_en.htm","Flood and Coastal Erosion Risk Management: Economic Valuation of Environmental Effects HANDBOOK Page 29-31","Area of inland marsh created","Use where inland marsh is created/improved","Liveability, recreation","EU wide","All EU (~506mn)","Willingness to pay"]
[null,null,"Biodiversity preservation",null,null,{"$f":"28.66/1.39","v":20.618705035971225},null,"£/person/yr",2006,"Low not defined",{"$f":"F231*(100/Control!$BK$22)","v":25.207288610982882},"High not defined","User not defined","Ecological Economics 67, Issue 2 217-231","Nijkamp, P., G. Vindigni and P. A.L.D. Nunes \"Economic Valuation Of Biodiversity: A Comparative Study\" ","Number of people benefitting from biodiversity","Use where non-specific habitats with significant biodiversity benefits are created/improved","Liveability, recreation","UK, Norway, Germany",null,"Meta-analysis","Details obtained from evri.ca"]
[null,null,"Mitigation and restoration costs of riparian buffers offering biodiversity protection","Inland wetlands",null,1618,null,"£/ha/year",2010,"Low not defined",{"$f":"F232*(100/Control!$BK$26)","v":1817.9285052987334},"High not defined","User not defined","https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291658/scho0210brxw-e-e.pdf","Environment Agency, Ecosystem services assessment of buffer zone installation on the upper Bristol Avon, Wiltshire. ","Area of habitat improved or created","Use where non-specific habitats with significant biodiversity benefits are created/improved","Liveability, recreation","UK wide","64 million","Avoided cost","Change values relates to localised restoration work, which is assumed to avert the need for 1 man/digger days + haulage costs on a five yearly cycle) to clean habitat or undertake bespoke projects, yielding an annual value of £168. Taking the contribution of the buffer zone to river management for WFD purposes, to which volunteer and voluntary sector contribution make a substantial contribution, this supporting service is valued as an equivalent addition of volunteer input (for the ‘social relations’ service) of £1,450 per annum. Annual value = £1,618, for 1 ha of habitat (1 ha mentioned under 'climate regulation' category in Annex 1 of paper."]
[null,"FLOODING"]
[null,null,"Annual average damage per at risk property","Damage costs from flooding",23290,26000,29430,"£/property/year",2011,{"$f":"E234*(100/Control!$BK$27)","v":25674.690972187771},{"$f":"F234*(100/Control!$BK$27)","v":28662.171115366338},{"$f":"G234*(100/Control!$BK$27)","v":32443.372920201207},null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/82428/suds-consult-annexf-ia-111220.pdf","Defra Sustainable Drainage Impact Assessment ","No of properties removed from flood risk","High level estimate only","Climate change adaptation","UK","64 million","Avoided damage cost"]
[null,null,"Economic cost of flooding - residential","Economic value of average insurance claim (2007 floods)",{"$f":"0.7*13000","v":9100},{"$f":"0.7*24303","v":17012.099999999999},{"$f":"0.7*30000","v":21000},"£/property",2007,{"$f":"E235*(100/Control!$BK$23)","v":10849.698294928183},{"$f":"F235*(100/Control!$BK$23)","v":20283.093666279969},{"$f":"G235*(100/Control!$BK$23)","v":25037.765295988112},null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","No of flood events avoided - residential","High level estimate only","Climate change adaptation","UK","64 million","Damage cost"]
[null,null,"Economic cost of flooding - commercial","Economic value of average insurance claim (2007 floods)",{"$f":"0.69*24000","v":16560},{"$f":"0.69*55652","v":38399.879999999997},{"$f":"0.69*90000","v":62099.999999999993},"£/claim",2007,{"$f":"E236*(100/Control!$BK$23)","v":19744.066347693486},{"$f":"F236*(100/Control!$BK$23)","v":45783.199182576573},{"$f":"G236*(100/Control!$BK$23)","v":74040.248803850554},null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","No of flood events avoided - residential","High level estimate only","Climate change adaptation","UK","64 million","Damage cost"]
[null,null,"Economic cost of flooding - schools","Average cost of a school day",null,24.5,null,"£/pupil day",2007,"Low not defined",{"$f":"F237*(100/Control!$BK$23)","v":29.210726178652799},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","No of pupil days lost","High level estimate only","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Economic cost of flooding - electricity","Value of avoiding electricity disruption",null,10,null,"£/kWh/customer",2007,"Low not defined",{"$f":"F238*(100/Control!$BK$23)","v":11.92274537904196},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","kWh","High level estimate only","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Economic cost of flooding - water supply","Cost to households of interruptions to supply",null,10,null,"£ per household per day",2008,"Low not defined",{"$f":"F239*(100/Control!$BK$24)","v":11.590668584535962},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","Number of household days","High level estimate only","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Agricultural land - arable","Flood damage to agricultural land (2007 floods)",null,1293,null,"£/hectare",2007,"Low not defined",{"$f":"F240*(100/Control!$BK$23)","v":1541.6109775101254},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","ha of land flooded","Only use when arable land flooded for significant period of time","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Agricultural land - grassland/livestock","Flood damage to agricultural land (2007 floods)",null,647,null,"£/hectare",2007,"Low not defined",{"$f":"F241*(100/Control!$BK$23)","v":771.40162602401472},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","ha of land flooded","Only use when grassland flooded for significant period of time","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Internal flooding (all households)","Reduce flooding by 1 incident to 1 property",148600,208300,243000,"per year",2013,148600,208300,243000,null,"http://www.southernwater.co.uk/pdf/about-us/publications/wrmp/SOR/A05_WillingnessToPay.pdf","Southern Water WTP study","Reduction in property flood risk","Use in Southern Water area only and where scheme will reduce internal flood risk","Climate change adaptation","Southern Water","2.3 million","Willingness to pay"]
[null,null,"External flooding (all households)","Reduce flooding by 1 incident to 1 property",5659,7888,9214,"per year",2013,5659,7888,9214,null,"http://www.southernwater.co.uk/pdf/about-us/publications/wrmp/SOR/A05_WillingnessToPay.pdf","Southern Water WTP study","Reduction in property flood risk","Use in Southern Water area only and where scheme will reduce external flood risk","Climate change adaptation","Southern Water","2.3 million","Willingness to pay"]
[null,null,"Internal flooding (all businesses)","Reduce flooding by 1 incident to 1 property",242900,336400,430000,"per year",2013,242900,336400,430000,null,"http://www.southernwater.co.uk/pdf/about-us/publications/wrmp/SOR/A05_WillingnessToPay.pdf","Southern Water WTP study","Reduction in property flood risk","Use in Southern Water area only and where scheme will reduce internal flood risk","Climate change adaptation","Southern Water","2.3 million","Willingness to pay"]
[null,null,"External flooding (all businesses)","Reduce flooding by 1 incident to 1 property",13453,17503,21552,"per year",2013,13453,17503,21552,null,"http://www.southernwater.co.uk/pdf/about-us/publications/wrmp/SOR/A05_WillingnessToPay.pdf","Southern Water WTP study","Reduction in property flood risk","Use in Southern Water area only and where scheme will reduce external flood risk","Climate change adaptation","Southern Water","2.3 million","Willingness to pay"]
[null,null,"Internal flooding","Remove risk of flooding to one property (domestic)",null,0.06,null,"£ per hhold per year",2013,"Low not defined",0.06,"High not defined",null,"http://www.south-staffs-water.co.uk/downloads/ccg/Final_Report_SSW_PR14_WTP_Study.pdf","South Staffs WTP study","No of homes removed from flood risk and no of households in water company area","Use where scheme will remove homes from flood risk","Climate change adaptation","South Staffs Water","1.25 million","Willingness to pay"]
[null,null,"Internal flooding","Remove risk of flooding to one property (non-domestic)",null,0.05,null,"£ per business per year",2013,"Low not defined",0.05,"High not defined",null,"http://www.south-staffs-water.co.uk/downloads/ccg/Final_Report_SSW_PR14_WTP_Study.pdf","South Staffs WTP study","No of homes removed from flood risk and no of businesses in water company area","Use where scheme will remove homes from flood risk","Climate change adaptation","South Staffs Water","1.25 million","Willingness to pay"]
[null,null,"Internal flooding (all households)","Remove risk of flooding to one property (domestic)",21720,32840,43960,"per year",2013,21720,32840,43960,null,"http://www.south-staffs-water.co.uk/downloads/ccg/Final_Report_SSW_PR14_WTP_Study.pdf","South Staffs WTP study","No of homes removed from flood risk","Use in South Staffs area only and where scheme will remove homes from flood risk","Climate change adaptation","South Staffs Water","1.25 million","Willingness to pay"]
[null,null,"Internal flooding (all businesses)","Remove risk of flooding to one property (non-domestic)",6350,11840,17330,"per year",2013,6350,11840,17330,null,"http://www.south-staffs-water.co.uk/downloads/ccg/Final_Report_SSW_PR14_WTP_Study.pdf","South Staffs WTP study","No of homes removed from flood risk","Use in South Staffs area only and where scheme will remove homes from flood risk","Climate change adaptation","South Staffs Water","1.25 million","Willingness to pay"]
[]
[]
[null,"GROUNDWATER"]
[null,null,"Long run marginal costs for various water companies","Water and wastewater treatment savings from direct groundwater abstraction",null,0.41,null,"£/m3",2008,"Low not defined",{"$f":"F253*(100/Control!$BK$24)","v":0.47521741196597439},"High not defined",null,"Environment Agency WAG","Environment Agency Water Appraisal Guidance (2013)",null,"Use only where impacts on groundwater sufficient to allow increase in water company abstration"]
[null,null,"water replacement cost","Water and wastewater treatment savings from direct groundwater abstraction",0.13,null,null,"£/m3",2002,{"$f":"E254*(100/Control!$BK$18)","v":0.17604775498485992},null,"High not defined",null,"Environment Agency WAG","Environment Agency Water Appraisal Guidance (2013)",null,"Use only where impacts on groundwater sufficient to allow increase in water company abstration"]
[null,null,"Marginal value for abstraction and treatment","Water and wastewater treatment savings from direct groundwater abstraction",null,null,0.85,"£/m3",2011,"Low not defined",null,{"$f":"G255*(100/Control!$BK$27)","v":0.9370325172331303},null,"Environment Agency WAG","Environment Agency Water Appraisal Guidance (2013)",null,"Use only where impacts on groundwater sufficient to allow increase in water company abstration"]
[null,null,"Industrial abstraction","Savings to industry from direct abstraction",null,0.48,null,"£/m3",2002,"Low not defined",{"$f":"F256*(100/Control!$BK$18)","v":0.65002247994409812},"High not defined",null,"Jacobs Gibb in BAG"]
[]
[]
["HEALTH"]
[null,null,"Walking/cycling","Use of green space for walking and cycling",null,4.46,null,"£/visit",2009,null,{"$f":"F260*(100/Control!$BK$25)","v":5.0877929473607368},"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf, based on DfT Web Tag Guidance (2009)","DfT Web Tag guidance, cited in The green infrastructure valuation toolkit user guide","Number of additional walking/cycling visits per year as a result of scheme","Use where increased quality/quantity of green space is expected to result in more walking/cycling opportunities. Do not combine with values for liveability or health","Liveability, health","UK","64 million","Average value of leisure time. Based on time spent at location and value of time.","Based on Department of Transport study"]
[null,null,"Forests","For visit to forest with limited access/amenities",1.66,2.5,2.75,"£/visit",2010,{"$f":"E261*(100/Control!$BK$26)","v":1.8651182440024088},{"$f":"F261*(100/Control!$BK$26)","v":2.8089130180759172},{"$f":"G261*(100/Control!$BK$26)","v":3.0898043198835086},"User not defined","http://ec.europa.eu/environment/enveco/biodiversity/pdf/GI_DICE_FinalReport.pdf","Design, implementation and cost elements of Green Infrastructure projects. Final report to the European Commissio","Number of additional recreational visits per year to forests as a result of scheme","Use where increased quality/quantity of forests is expected to result in more recreational opportunities. Do not combine with values for liveability","Liveability","UK","64 million","Travel cost","Value originally comes from Willis, K.G., Garrod, G., Scarpa, R., Powe, N., Lovett, A., Bateman, I.J., Hanley, N. and Macmillan D.C. (2003). The Social and Environmental Benefits of Forests in Great Britain. Report to the Forestry Commission, Edinburgh"]
[null,null,"Nature watching","Willingness to pay for additional visit for nature watchers visting forests",null,8.64,null,"£/visit",2006,"Low not defined",{"$f":"F262*(100/Control!$BK$22)","v":10.562786228278437},"High not defined",null,"http://randd.defra.gov.uk/Default.aspx?Menu=Menu&Module=More&Location=None&Completed=0&ProjectID=14754","Valuing England’s Terrestrial Ecosystem Services","Number of additional nature watching trips facilitated by improvement","Use where intervention is expected to result in more nature watching opportunities.","-","England","53 million","Value transfer",null,null,null,null,null,null,"DO NOT DELETE"]

{"sheet":"Scenarios assessment-old","index":49,"n_rows":97,"n_cols":37,"rows_kept":97,"cut":false,"hidden":true,"merged":[[15,2,15,3],[15,4,15,18],[16,2,16,3],[16,4,16,18],[13,2,13,3],[13,4,13,18],[14,2,14,3],[14,4,14,18],[4,2,4,18],[5,2,5,18],[6,2,6,18],[7,2,7,18],[8,2,8,18],[19,6,19,9],[18,11,18,14],[19,16,19,19],[57,11,57,14],[23,2,32,2],[34,2,40,2],[42,2,50,2],[52,2,54,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenarios - ESS",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,"s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Name and summarise scenarios (up to 4 number)"]
[null,null,"Name  ",null,"Description"]
[null,null,"insert",null,"s"]
[null,null,"insert",null,"XXX"]
[null,null,"insert",null,"s"]
[null,null,"insert",null,"XXX"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Amended Totals for Scenarios"]
[null,null,null,null,null,null,"Weighting (between 0 and 2)",null,null,null,null,{"$f":"SUM(L24:L55)","v":0},{"$f":"SUM(M24:M55)","v":0},{"$f":"SUM(N24:N55)","v":0},{"$f":"SUM(O24:O55)","v":0},null,"Comments to support weightings"]
[]
[null,null,{"$f":"'Summary Results ESS'!B13","v":"Ecosystem Service"},{"$f":"'Summary Results ESS'!D13","v":"Impact"},{"$f":"'Summary Results ESS'!H13","v":"Present Value after confidence applied (£)"},null,{"$f":"C14","v":"insert"},{"$f":"C15","v":"insert"},{"$f":"C16","v":"insert"},{"$f":"C17","v":"insert"},null,{"$f":"C14","v":"insert"},{"$f":"C15","v":"insert"},{"$f":"C16","v":"insert"},{"$f":"C17","v":"insert"},null,{"$f":"L22","v":"insert"},{"$f":"M22","v":"insert"},{"$f":"N22","v":"insert"},{"$f":"O22","v":"insert"}]
[]
[null,null,"Provisioning services",{"$f":"'Summary Results ESS'!D15","v":"Economic growth "},{"$f":"'Summary Results ESS'!H15","v":0},null,null,null,null,null,null,{"$f":"G24*$E24","v":0},{"$f":"H24*$E24","v":0},{"$f":"I24*$E24","v":0},{"$f":"J24*$E24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(L24:L55>0,L24:L55))","v":0},null,"CV max",{"$f":"(AH24-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D16","v":"Enabling development"},{"$f":"'Summary Results ESS'!H16","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(L24:L55>0,L24:L55))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH26/AH25","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D17","v":"Flexible infrastructure/climate change adaptation"},{"$f":"'Summary Results ESS'!H17","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(L24:L55>0,L24:L55))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK24-AK25)/AK24","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D18","v":"Pumping wastewater"},{"$f":"'Summary Results ESS'!H18","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D19","v":"Rainwater harvesting"},{"$f":"'Summary Results ESS'!H19","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(M24:M55>0,M24:M55))","v":0},null,"CV max",{"$f":"(AH28-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D20","v":"Tourism"},{"$f":"'Summary Results ESS'!H20","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(M24:M55>0,M24:M55))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH30/AH29","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D21","v":"Treating wastewater"},{"$f":"'Summary Results ESS'!H21","v":53426.9257194811},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(M24:M55>0,M24:M55))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK28-AK29)/AK28","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D22","v":"Groundwater recharge"},{"$f":"'Summary Results ESS'!H22","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D23","v":"User-defined"},{"$f":"'Summary Results ESS'!H23","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(N24:N55>0,N24:N55))","v":0},null,"CV max",{"$f":"(AH32-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D24","v":"User-defined"},{"$f":"'Summary Results ESS'!H24","v":0},null,null,null,null,null,null,{"$f":"G33*$E33","v":0},{"$f":"H33*$E33","v":0},{"$f":"I33*$E33","v":0},{"$f":"J33*$E33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(N24:N55>0,N24:N55))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH34/AH33","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(N24:N55>0,N24:N55))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK32-AK33)/AK32","v":{"$error":"#NUM!"}}]
[null,null,"Regulating services",{"$f":"'Summary Results ESS'!D26","v":"Air quality"},{"$f":"'Summary Results ESS'!H26","v":22397.120857073547},null,null,null,null,null,null,{"$f":"G35*$E35","v":0},{"$f":"H35*$E35","v":0},{"$f":"I35*$E35","v":0},{"$f":"J35*$E35","v":0}]
[null,null,null,{"$f":"'Summary Results ESS'!D27","v":"Building temperature"},{"$f":"'Summary Results ESS'!H27","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(O24:O55>0,O24:O55))","v":0},null,"CV max",{"$f":"(AH36-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D28","v":"Carbon reduction and sequestration"},{"$f":"'Summary Results ESS'!H28","v":4567.4363051821401},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(O24:O55>0,O24:O55))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH38/AH37","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D29","v":"Flooding"},{"$f":"'Summary Results ESS'!H29","v":3745984.2902358365},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(O24:O55>0,O24:O55))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK36-AK37)/AK36","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"'Summary Results ESS'!D30","v":"Water quality"},{"$f":"'Summary Results ESS'!H30","v":571024.53246724687},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D31","v":"User-defined"},{"$f":"'Summary Results ESS'!H31","v":0},null,null,null,null,null,null,0,0,0,0,null,null,"s"]
[null,null,null,{"$f":"'Summary Results ESS'!D32","v":"User-defined"},{"$f":"'Summary Results ESS'!H32","v":0},null,null,null,null,null,null,0,0,0,0]
[]
[null,null,"Cultural services",{"$f":"'Summary Results ESS'!D34","v":"Amenity (total)"},{"$f":"'Summary Results ESS'!H34","v":5164098.2011155775},null,null,null,null,null,null,{"$f":"G43*$E43","v":0},{"$f":"H43*$E43","v":0},{"$f":"I43*$E43","v":0},{"$f":"J43*$E43","v":0}]
[null,null,null,"Amenity (House Prices)",{"$f":"'Summary Results ESS'!H35","v":4883269.5652173916},null,null,null,null,null,null,{"$f":"G44*$E44","v":0},{"$f":"H44*$E44","v":0},{"$f":"I44*$E44","v":0},{"$f":"J44*$E44","v":0}]
[null,null,null,{"$f":"'Summary Results ESS'!D36","v":"Crime"},{"$f":"'Summary Results ESS'!H36","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D37","v":"Education"},{"$f":"'Summary Results ESS'!H37","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D38","v":"Health"},{"$f":"'Summary Results ESS'!H38","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D39","v":"Recreation"},{"$f":"'Summary Results ESS'!H39","v":252260.58749662398},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D40","v":"Traffic calming"},{"$f":"'Summary Results ESS'!H40","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D41","v":"User-defined"},{"$f":"'Summary Results ESS'!H41","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D42","v":"User-defined"},{"$f":"'Summary Results ESS'!H42","v":0},null,null,null,null,null,null,0,0,0,0]
[]
[null,null,"Supporting services",{"$f":"'Summary Results ESS'!D44","v":"Biodiversity and ecology"},{"$f":"'Summary Results ESS'!H44","v":304.66370189957513},null,null,null,null,null,null,{"$f":"G53*$E53","v":0},0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D45","v":"User-defined"},{"$f":"'Summary Results ESS'!H45","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"'Summary Results ESS'!D46","v":"User-defined"},{"$f":"'Summary Results ESS'!H46","v":0},null,null,null,null,null,null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Benefit distribution scores"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22","v":"insert"},{"$f":"M22","v":"insert"},{"$f":"N22","v":"insert"},{"$f":"O22","v":"insert"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AK26,lstConvertPercent,2,1),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(AK30,lstConvertPercent,2,1),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(AK34,lstConvertPercent,2,1),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(AK38,lstConvertPercent,2,1),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[null,null,null,"Scenario","Present Value (£)"]
[null,null,null,"Pre-confidence business as usual",{"$f":"'Summary Results ESS'!F6","v":29576179.33179513}]
[null,null,null,"Post-confidence business as usual",{"$f":"'Summary Results ESS'!F7","v":9814063.7578989193}]
[null,null,null,{"$f":"C14","v":"insert"},{"$f":"L20","v":0}]
[null,null,null,{"$f":"C15","v":"insert"},{"$f":"M20","v":0}]
[null,null,null,{"$f":"C16","v":"insert"},{"$f":"N20","v":0}]
[null,null,null,{"$f":"C17","v":"insert"},{"$f":"O20","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"example","converted"]
[]
[null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IFERROR(VLOOKUP(AK26,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"IFERROR(VLOOKUP(AK30,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,99,{"$f":"IFERROR(VLOOKUP(AK34,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"IFERROR(VLOOKUP(AK38,lstConvertPercent,2,1),\"-\")","v":"-"}]

{"sheet":"Scheme comparisons TBL","index":50,"n_rows":69,"n_cols":20,"rows_kept":69,"cut":false,"hidden":true,"merged":[[11,1,19,1],[20,1,26,1],[27,1,32,1]]}
[null,null,null,null,null,"Triple Bottom Line Scheme Comparisons ",null,null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"NOTE: not yet linked to summary sheet"]
[null,null,null,null,"Note: Paste in data from other tool runs to enable a comparison. "]
[null,null,"Scheme Reference","Scheme 1","Scheme 2","Scheme 3","Scheme 4"]
[null,null,"Scheme Summary","AA","BB","CC","DD"]
[null,null,"Scheme present cost",10,15,12,10]
[null,null,"Scheme total present value of Impact",{"$f":"SUM(D60)","v":6},{"$f":"SUM(E60)","v":14},{"$f":"SUM(F60)","v":15},{"$f":"SUM(G60)","v":14}]
[null,null,"Overall scheme net present value",{"$f":"D9-D8","v":-4},{"$f":"E9-E8","v":-1},{"$f":"F9-F8","v":3},{"$f":"G9-G8","v":4}]
[null,null,"Impact","Present Value (£)","Present Value (£)","Present Value (£)","Present Value (£)"]
[null,"Financial","·         Energy use",1,1,1,1]
[null,null,"·         Reduced treatment/pumping",null,1,1,1]
[null,null,"·         Population growth/network capacity",null,null,null,1]
[null,null,"·         Groundwater (as a potential resource)",null,1]
[null,null,"·         Water resource",null,null,1,1]
[null,null,"·         Economic growth ",null,1]
[null,null,"·         Flexible infrastructure",null,null,1,1]
[null,null,"·         PR- Business/CSR"]
[null,null,"·         Tourism ",null,null,1]
[null,"Social","·         Amenity/liveability ",1,1,1,1]
[null,null,"·         Recreation",1,1,1]
[null,null,"·         Health ",null,1,1,1]
[null,null,"·         Crime ",null,null,null,1]
[null,null,"·         Education ",null,1,1]
[null,null,"·         Noise",null,null,null,1]
[null,null,"·         Traffic calming",null,1,1,1]
[null,"Environmental","·         Air quality",null,1,null,1]
[null,null,"·         Biodiversity (habitats)",1,1,1]
[null,null,"·         Carbon",null,1,1,1]
[null,null,"·         Flood risk",1,1,1,1]
[null,null,"·         Pollution ",1,1,1]
[null,null,"·         Air temperature",null,null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total",{"$f":"SUM(D61:D63)","v":6},{"$f":"SUM(E61:E63)","v":14},{"$f":"SUM(F61:F63)","v":15},{"$f":"SUM(G61:G63)","v":14}]
[null,null,"Financial",{"$f":"SUM(D12:D20)","v":1},{"$f":"SUM(E12:E20)","v":4},{"$f":"SUM(F12:F20)","v":5},{"$f":"SUM(G12:G20)","v":5}]
[null,null,"Social",{"$f":"SUM(D21:D27)","v":2},{"$f":"SUM(E21:E27)","v":5},{"$f":"SUM(F21:F27)","v":5},{"$f":"SUM(G21:G27)","v":5}]
[null,null,"Environmental",{"$f":"SUM(D28:D33)","v":3},{"$f":"SUM(E28:E33)","v":5},{"$f":"SUM(F28:F33)","v":5},{"$f":"SUM(G28:G33)","v":4}]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"BlankImpactTab","index":51,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":true,"merged":[[4,1,4,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Blank Impact Tab",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Evidence"]
[null,"Provide evidence here…"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Scenarios Assessment","index":52,"n_rows":97,"n_cols":37,"rows_kept":97,"cut":false,"hidden":true,"merged":[[13,2,13,3],[13,4,13,18],[4,2,4,18],[5,2,5,18],[6,2,6,18],[7,2,7,18],[8,2,8,18],[14,2,14,3],[14,4,14,18],[15,2,15,3],[15,4,15,18],[16,2,16,3],[16,4,16,18],[21,32,21,36],[55,11,55,14],[18,11,18,14],[19,6,19,9],[19,16,19,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenarios Assessment",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."}]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<ROW_ALT>>"]
[]
[]
[null,null,"Name and summarise scenarios (up to 4 number)"]
[null,null,"Name  ",null,"Description"]
[null,null,"insert name",null,"XXX"]
[null,null,"insert name",null,"XXX"]
[null,null,"insert name",null,"XXX"]
[null,null,"insert name",null,"XXX"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Amended Totals for Scenarios"]
[null,null,null,null,null,null,"Weighting (between 0 and 2)",null,null,null,null,{"$f":"SUM(L24:L50)","v":0},{"$f":"SUM(M24:M50)","v":0},{"$f":"SUM(N24:N50)","v":0},{"$f":"SUM(O24:O50)","v":0},null,"Comments to support weightings for each scenario"]
[]
[null,null,null,{"$f":"'Summary Results ESS'!D13","v":"Impact"},{"$f":"'Summary Results ESS'!H13","v":"Present Value after confidence applied (£)"},null,{"$f":"C14","v":"insert name"},{"$f":"C15","v":"insert name"},{"$f":"C16","v":"insert name"},{"$f":"C17","v":"insert name"},null,{"$f":"C14","v":"insert name"},{"$f":"C15","v":"insert name"},{"$f":"C16","v":"insert name"},{"$f":"C17","v":"insert name"},null,{"$f":"L22","v":"insert name"},{"$f":"M22","v":"insert name"},{"$f":"N22","v":"insert name"},{"$f":"O22","v":"insert name"},null,null,null,null,null,null,null,null,null,null,null,null,"NOTE - Leave rows 51-53 blank"]
[]
[null,null,null,"Air quality",{"$f":"'B£ST Results Dashboard'!D41","v":22397.120857073547},null,null,null,null,null,null,{"$f":"G24*$E24","v":0},{"$f":"H24*$E24","v":0},{"$f":"I24*$E24","v":0},{"$f":"J24*$E24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(L24:L53>0,L24:L53))","v":0},null,"CV max",{"$f":"(AH24-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,"Amenity (Property Prices)",{"$f":"'Summary of outputs - Monetised'!R19","v":4883269.5652173916},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(L24:L53>0,L24:L53))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH26/AH25","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Amenity (excl Property Prices)",{"$f":"SUM('Summary of outputs - Monetised'!R15:R18)","v":280828.63589818607},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(L24:L53>0,L24:L53))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK24-AK25)/AK24","v":{"$error":"#NUM!"}}]
[null,null,null,"Asset Performance - Pumping ",{"$f":"SUM('Summary of outputs - Monetised'!R77:R78)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Asset Performance - Treating wastewater",{"$f":"SUM('Summary of outputs - Monetised'!R98:R99)","v":53426.9257194811},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Biodiversity and ecology",{"$f":"'B£ST Results Dashboard'!D44","v":304.66370189957513},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(M24:M53>0,M24:M53))","v":0},null,"CV max",{"$f":"(AH29-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,"Building temperature",{"$f":"'B£ST Results Dashboard'!D45","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(M24:M53>0,M24:M53))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH31/AH30","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Carbon reduction and sequestration",{"$f":"'B£ST Results Dashboard'!D46","v":4567.4363051821401},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(M24:M53>0,M24:M53))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK29-AK30)/AK29","v":{"$error":"#NUM!"}}]
[null,null,null,"Crime",{"$f":"'B£ST Results Dashboard'!D47","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Economic Growth",{"$f":"'B£ST Results Dashboard'!D48","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Education",{"$f":"'B£ST Results Dashboard'!D49","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(N24:N53>0,N24:N53))","v":0},null,"CV max",{"$f":"(AH34-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,"Enabling development",{"$f":"'B£ST Results Dashboard'!D50","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(N24:N53>0,N24:N53))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH36/AH35","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Flooding",{"$f":"'B£ST Results Dashboard'!D51","v":3745984.2902358365},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(N24:N53>0,N24:N53))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK34-AK35)/AK34","v":{"$error":"#NUM!"}}]
[null,null,null,"Health",{"$f":"'B£ST Results Dashboard'!D52","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Noise",{"$f":"'B£ST Results Dashboard'!D53","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Recreation",{"$f":"'B£ST Results Dashboard'!D54","v":252260.58749662398},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(O24:O53>0,O24:O53))","v":0},null,"CV max",{"$f":"(AH39-1)^0.5","v":{"$error":"#NUM!"}}]
[null,null,null,"Tourism",{"$f":"'B£ST Results Dashboard'!D55","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(O24:O53>0,O24:O53))","v":{"$error":"#DIV/0!"}},null,"CV",{"$f":"AH41/AH40","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Traffic calming",{"$f":"'B£ST Results Dashboard'!D56","v":0},null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(O24:O53>0,O24:O53))","v":{"$error":"#DIV/0!"}},null,"Flex",{"$f":"100*(AK39-AK40)/AK39","v":{"$error":"#NUM!"}}]
[null,null,null,"Water quality",{"$f":"'B£ST Results Dashboard'!D57","v":571024.53246724687},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Water Quantity - Flows in Watercourses",{"$f":"SUM('Summary of outputs - Monetised'!R60:R61)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Water Quantity - Groundwater recharge",{"$f":"SUM('Summary of outputs - Monetised'!R63:R65)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Water Quantity - Rainwater harvesting",{"$f":"SUM('Summary of outputs - Monetised'!R80:R81)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"User defined (1)",{"$f":"'B£ST Results Dashboard'!D59","v":247469.33293152819},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"User defined (2)",{"$f":"'B£ST Results Dashboard'!D60","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"User defined (3)",{"$f":"'B£ST Results Dashboard'!D61","v":0},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"User defined (4)",{"$f":"'B£ST Results Dashboard'!D62","v":522.94690424787268},null,null,null,null,null,null,0,0,0,0]
[null,null,null,"User defined (5)",{"$f":"'B£ST Results Dashboard'!D63","v":0},null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Benefit distribution scores"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22","v":"insert name"},{"$f":"M22","v":"insert name"},{"$f":"N22","v":"insert name"},{"$f":"O22","v":"insert name"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AK26,lstConvertPercent,2,1),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(AK31,lstConvertPercent,2,1),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(AK36,lstConvertPercent,2,1),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP(AK41,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,"Scenario","Present Value (£)"]
[]
[null,null,null,"Post-confidence business as usual",{"$f":"SUM(E24:E50)","v":10062056.037734695}]
[null,null,null,{"$f":"C14","v":"insert name"},{"$f":"L20","v":0}]
[null,null,null,{"$f":"C15","v":"insert name"},{"$f":"M20","v":0}]
[null,null,null,{"$f":"C16","v":"insert name"},{"$f":"N20","v":0}]
[null,null,null,{"$f":"C17","v":"insert name"},{"$f":"O20","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"example","converted"]
[]
[null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IFERROR(VLOOKUP(AK26,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"IFERROR(VLOOKUP(AK31,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,99,{"$f":"IFERROR(VLOOKUP(AK36,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"IFERROR(VLOOKUP(AK41,lstConvertPercent,2,1),\"-\")","v":"-"}]
[null,null,"F6 & F7"]

{"sheet":"Screening questions 2","index":53,"n_rows":60,"n_cols":35,"rows_kept":60,"cut":false,"hidden":true,"merged":[[0,20,0,25],[55,4,55,6]]}
[null,null,null,null,"Screening Questions and initial qualitative assessment",null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG",null,"colPageVis definition moved!!!","Significance of impact / effect of current baseline"]
[null,null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   Name: Roundhay Park SuDS Scheme ,    Assmt. Version: 1,    Date: Feb 2019."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG6:AG54)","v":3}]
[]
[null,null,"Impact",null,"Question",null,"Further aspects to consider",null,"Likely Impact",null,null,"Open impact sheet?",null,"Reasons /evidence for choosing the scale of the impact",null,"LINKS",null,{"$f":"OFFSET(T4,0,S4,1,1)","v":"-"},4,null,"++","+",0,"-","--","'?'",null,null,"CORRESPONDING PAGE TO OPEN",null,"GREY OUT",null,"OPEN SuDS Used?",null,"Outcome"]
[]
[null,null,"Air quality",null,"Will the drainage / SuDS also change the level of air pollution?",null,"- Is the site in an air quality management area?\n- Will the scheme involve green infrastructure (e.g. tree planting, green roofs)?\n- Is the scheme in a populated area or a transport corridor?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC6&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,"if selected sends you to the impact worksheet ","if selected possibly sends you to the impact worksheet depending upon when the impact may occur?? - this is more outline thinking currently","do not consider the impact further","if selected possibly sends you to the impact worksheet depending upon when the impact may occur?? - this is more outline thinking currently","if selected sends you to the impact worksheet ","further assessment may be required before this can be considered",null,null,"AQ - Air quality",null,{"$f":"IF(L6=\"no\",C6,\"\")","v":"Air quality"},null,{"$f":"IF(L6=\"YES\",1,0)","v":0},null,{"$f":"IF(I6<>\"\",HLOOKUP(I6,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Amenity",null,"Will the drainage / SuDS also change the attractiveness of the place",null,"- Does the scheme involve new/improved water bodies, landscaping or greening?\n- Is the scheme in a populated area, or an area used for recreation, work, commuting, tourism, etc?\n- Will SuDS components be visible to those living nearby or passing by?\n- Could the scheme lead to inconvenience/disruption to residents or others (e.g. during construction or loss of car parking)?",null,0,null,null,"YES",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC8&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,"to impact sheet","not considered at this time, but reconsider with more information","do not consider","not considered at this time, but reconsider with more information","to impact sheet","unknown, collect further information",null,null,"Am - Amenity",null,{"$f":"IF(L8=\"no\",C8,\"\")","v":""},null,{"$f":"IF(L8=\"YES\",1,0)","v":1},null,{"$f":"IF(I8<>\"\",HLOOKUP(I8,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Biodiversity and Ecology",null,"Will the drainage / SuDS also lead to a change in habitats for plants and animals",null,"- Will the scheme impact on a designated site (e.g. SSSI, SAC, SPA), Habitats of Principal Importance (BAP priority habitats), a site of local importance for nature, or a non-designated site of local or regional value?\n- Will the scheme involve SuDS components that may improve these sites, or create new sites?",null,0,null,null,"YES",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC10&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"BE - Biodiversity & Ecology",null,{"$f":"IF(L10=\"no\",C10,\"\")","v":""},null,{"$f":"IF(L10=\"YES\",1,0)","v":1},null,{"$f":"IF(I10<>\"\",HLOOKUP(I10,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Building temperature",null,"Will the drainage / SuDS also change the potential for high temperatures in summer and cold temperatures in winter",null,"- Will the scheme involve green infrastructure (e.g. tree planting, green roofs) or water bodies providing evaporative cooling?\n- Is the scheme in a built-up area?\n- Will the planting provide shading and wind protection to properties?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC12&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"BT - Building Temperature",null,{"$f":"IF(L12=\"no\",C12,\"\")","v":"Building temperature"},null,{"$f":"IF(L12=\"YES\",1,0)","v":0},null,{"$f":"IF(I12<>\"\",HLOOKUP(I12,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Carbon sequestration",null,"Will the drainage / SuDS also change the amount of carbon in the atmosphere",null,"- Will the scheme involve planting (including trees) over and above that which would occur without the scheme?\n- Will the scheme involve new planting (including trees) rather than replacement?",null,0,null,null,"YES",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC14&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CS - Carbon sequestration",null,{"$f":"IF(L14=\"no\",C14,\"\")","v":""},null,{"$f":"IF(L14=\"YES\",1,0)","v":1},null,{"$f":"IF(I14<>\"\",HLOOKUP(I14,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Education",null,"Will the drainage/SuDS lead to greater awareness of water and stormwater management",null,"- Could the scheme lead to increase in number of children engaged about SuDS/drainage?\n- Could the scheme lead to more educational visits/talks?\n- Could the scheme lead to increase in number of community events or open days?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC16&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"Edu - Education",null,{"$f":"IF(L16=\"no\",C16,\"\")","v":"Education"},null,{"$f":"IF(L16=\"YES\",1,0)","v":0},null,{"$f":"IF(I16<>\"\",HLOOKUP(I16,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Enabling development",null,"Will the drainage / SuDS reduce demands on sewerage systems providing headroom for new development",null,"- Is growth or development currently occurring or expected in the future?\n- Is drainage capacity in sewer system a barrier to this growth or development?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC18&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"ED - Enabling development",null,{"$f":"IF(L18=\"no\",C18,\"\")","v":"Enabling development"},null,{"$f":"IF(L18=\"YES\",1,0)","v":0},null,{"$f":"IF(I18<>\"\",HLOOKUP(I18,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Flood risk",null,"Will the drainage / SuDS change the impact of flooding",null,"- Are there properties, buildings, areas or infrastructure (including transport) at risk of surface water flooding or flooding from sewers currently?\n- Is growth or climate change expected to change the risk of surface water flooding or flooding from sewers in the area?\n- Is the scheme expected to reduce local flood risk?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC20&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"F - Flooding",null,{"$f":"IF(L20=\"no\",C20,\"\")","v":"Flood risk"},null,{"$f":"IF(L20=\"YES\",1,0)","v":0},null,{"$f":"IF(I20<>\"\",HLOOKUP(I20,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
["Water availability",null,"Groundwater recharge",null,"Will the drainage / SuDS also increase infiltration into the ground",null,"- Is the scheme likely to increase the amount of infiltration to groundwater bodies?\n- Are groundwater bodies currently used for water abstraction, or expected to be used in the future?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC22&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"GW - Groundwater recharge",null,{"$f":"IF(L22=\"no\",C22,\"\")","v":"Groundwater recharge"},null,{"$f":"IF(L22=\"YES\",1,0)","v":0},null,{"$f":"IF(I22<>\"\",HLOOKUP(I22,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Health",null,"Will the drainage / SuDS also contribute to the health and wellbeing of local residents",null,"- Will the scheme involve green infrastructure (e.g. tree planting, green roofs)?\n- Could the scheme encourage residents or others to spend more time outdoors or participating in physical activity/exercise?\n- Could the scheme improve health by reducing the potential for high temperatures in summer and cold temperatures in winter?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC24&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"H - Health",null,{"$f":"IF(L24=\"no\",C24,\"\")","v":"Health"},null,{"$f":"IF(L24=\"YES\",1,0)","v":0},null,{"$f":"IF(I24<>\"\",HLOOKUP(I24,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
["Asset performance",null,"Pumping wastewater",null,"Will the drainage / SuDS change the demands on sewerage systems saving money in pumping",null,"- Will the scheme lead to a change in the amount of wastewater pumped?\n- Do proposed schemes require pumping stations to be added that increase energy use?",null,"+",null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC26&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"P - Pumping",null,{"$f":"IF(L26=\"no\",C26,\"\")","v":"Pumping wastewater"},null,{"$f":"IF(L26=\"YES\",1,0)","v":0},null,{"$f":"IF(I26<>\"\",HLOOKUP(I26,$U$4:$Z$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"}]
[]
["Water availability",null,"Rain water harvesting",null,"Will the drainage / SuDS also harvest water so that it can be put to other uses ",null,"- Will the scheme include rain water harvesting that reduces water demand?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC28&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"RWH - Rainwater harvesting",null,{"$f":"IF(L28=\"no\",C28,\"\")","v":"Rain water harvesting"},null,{"$f":"IF(L28=\"YES\",1,0)","v":0},null,{"$f":"IF(I28<>\"\",HLOOKUP(I28,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Recreation",null,"Will the drainage / SuDS also change the available facilities for leisure",null,"- Is the site currently used for recreation (e.g. walking, fishing, sports - including water sports)?\n- Is the scheme expected to improve facilities or opportunities for recreation?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC30&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"R - Recreation",null,{"$f":"IF(L30=\"no\",C30,\"\")","v":"Recreation"},null,{"$f":"IF(L30=\"YES\",1,0)","v":0},null,{"$f":"IF(I30<>\"\",HLOOKUP(I30,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
["Asset performance",null,"Treating wastewater",null,"Will the drainage / SuDS change the demands on sewage systems saving money in treatment?",null,"- Will the scheme lead to a change in the amount of water treated?\n- Is the size of works large and complex enough to make a meaningful impact on treatment costs?\n- Does the works include pumping stations?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC32&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"TW - Treating wastewater",null,{"$f":"IF(L32=\"no\",C32,\"\")","v":"Treating wastewater"},null,{"$f":"IF(L32=\"YES\",1,0)","v":0},null,{"$f":"IF(I32<>\"\",HLOOKUP(I32,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Water quality of receiving water",null,"Will the drainage / SuDS change the quality of rivers, lakes or the sea",null,"- Are there pollution or water quality issues in the area currently \n- Is there an associated risk with the type of land use?\n- Is growth or climate change expected to change risk of pollution or water quality in the area?\n- Is the scheme expected to reduce pollution or improve water quality?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC34&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"WQ - Water quality",null,{"$f":"IF(L34=\"no\",C34,\"\")","v":"Water quality of receiving water"},null,{"$f":"IF(L34=\"YES\",1,0)","v":0},null,{"$f":"IF(I34<>\"\",HLOOKUP(I34,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Crime",null,"Will the drainage / SuDS GI also change the local environment and thereby contribute to a reduction in crime ",null,"- Could the scheme provide a more pleasant environment that may help to reduce crime?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC36&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CR - Crime",null,{"$f":"IF(L36=\"no\",C36,\"\")","v":"Crime"},null,{"$f":"IF(L36=\"YES\",1,0)","v":0},null,{"$f":"IF(I36<>\"\",HLOOKUP(I36,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Economic growth",null,"Will the drainage / SuDS unlock barriers to economic growth or provide new employment and business opportunities",null,"- Could the scheme lead to new jobs or training opportunities (e.g. green economy)?\n- Could the scheme play a part in regeneration programmes, tourism or other types of economic development?\n- Could the scheme lead to more productive landscapes or food production?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC38&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"EG - Economic growth",null,{"$f":"IF(L38=\"no\",C38,\"\")","v":"Economic growth"},null,{"$f":"IF(L38=\"YES\",1,0)","v":0},null,{"$f":"IF(I38<>\"\",HLOOKUP(I38,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Flexible infrastructure / CCA",null,"Will the drainage / SuDS enable the area to be more resilient and adaptable to future climate and societal changes",null,"- Is the scheme expected to defer or delay investment in piped systems?\n- Will it create a more adaptable system resilient to future changes?",null,0,null,null,"NO",null,"Note that this benefit is still under development and is not available. ",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC40&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"???",null,{"$f":"IF(L40=\"no\",C40,\"\")","v":"Flexible infrastructure / CCA"},null,{"$f":"IF(L40=\"YES\",1,0)","v":0},null,{"$f":"IF(I40<>\"\",HLOOKUP(I40,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Tourism ",null,"- under consideration",null,"- Could the scheme lead to increase in number of visitors?\n- Could the scheme lead to increase in quality of visitor experience?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC42&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"T - Tourism",null,{"$f":"IF(L42=\"no\",C42,\"\")","v":"Tourism "},null,{"$f":"IF(L42=\"YES\",1,0)","v":0},null,{"$f":"IF(I42<>\"\",HLOOKUP(I42,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Traffic calming ",null,"Will the drainage / SuDS enable traffic calming measures to be introduced",null,"- Will the scheme include traffic calming measures that could reduce risk of accidents, improve the liveability of the area or increase journey times?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC44&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"TC - Traffic calming",null,{"$f":"IF(L44=\"no\",C44,\"\")","v":"Traffic calming "},null,{"$f":"IF(L44=\"YES\",1,0)","v":0},null,{"$f":"IF(I44<>\"\",HLOOKUP(I44,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Category 1",null,"Category 1 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC46&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CAT1 - Category 1",null,{"$f":"IF(L46=\"no\",C46,\"\")","v":"Category 1"},null,{"$f":"IF(L46=\"YES\",1,0)","v":0},null,{"$f":"IF(I46<>\"\",HLOOKUP(I46,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Category 2",null,"Category 2 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC48&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CAT2 - Category 2",null,{"$f":"IF(L48=\"no\",C48,\"\")","v":"Category 2"},null,{"$f":"IF(L48=\"YES\",1,0)","v":0},null,{"$f":"IF(I48<>\"\",HLOOKUP(I48,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,"Water availability - new for flow","Category 3",null,"Category 3 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC50&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CAT3 - Category 3",null,{"$f":"IF(L50=\"no\",C50,\"\")","v":"Category 3"},null,{"$f":"IF(L50=\"YES\",1,0)","v":0},null,{"$f":"IF(I50<>\"\",HLOOKUP(I50,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"Category 4",null,"Category 4 info",null,"More info",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC52&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CAT4 - Category 4",null,{"$f":"IF(L52=\"no\",C52,\"\")","v":"Category 4"},null,{"$f":"IF(L52=\"YES\",1,0)","v":0},null,{"$f":"IF(I52<>\"\",HLOOKUP(I52,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,"User defined benefits",null,"Benefits that you define and are not specifically included in the tool",null,"n/a",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AC54&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"User-defined benefits",null,{"$f":"IF(L54=\"no\",C54,\"\")","v":"User defined benefits"},null,{"$f":"IF(L54=\"YES\",1,0)","v":0},null,{"$f":"IF(I54<>\"\",HLOOKUP(I54,$U$4:$Z$8,5,0),\"\")","v":"do not consider"}]
[]
[null,null,null,null,"Do you want to undertake scenario planning",null,null,null,null,null,null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenarios – ESS|Scenarios – TBL"]
[]
[">>HIDE_BELOW"]
[]
[null,null,"PR – business / CSR",null,"- under consideration",null,"to be developed",null,null,null,null,null,null,"to add in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I60<>\"\",HLOOKUP(I60,$U$4:$Z$8,5,0),\"\")","v":""}]