{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["HOME","Version Info","Control","Keys","OutputKey","Project Inputs","RibbonX","Screening questions","SuDS Used","Potential double counting","Potential Stakeholders","AQ - Air quality","Am - Amenity","BE - Biodiversity & Ecology","BT - Building Temperature","CS - Carbon sequestration","F - Flooding","GW - Groundwater recharge","H - Health","P - Pumping","RWH - Rainwater harvesting","R - Recreation","TW - Treating wastewater","WQ - Water quality","User-defined benefits","CR - Crime","EG - Economic growth","Edu - Education","ED - Enabling development","T - Tourism","TC - Traffic calming","Summary of outputs-Qualitative","Summary of outputs - Monetised","Sensitivity Analysis","Summary Results ESS","Summary Results TBL","Working (ESS)","Working (TBL)","ValuesLibrary","Values Library - Yearly Values","BlankImpactTab","Present Value Calcs","Spare","Scheme comparisons TBL"],"not_rendered":{"charts":42,"images":42,"macros":1,"external_links":1,"defined_names":133,"comments":0,"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":"HOME","index":0,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Estimating The Impacts of SuDS",null,null,">>HIDE_ALONG",{"$f":"IF(J13<>\"\",\"PROJECT DETAILS -   \"&J13,\"(Project Details Incomplete)\")","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,null,null,33.75]
[null,null,null,null,null,{"$f":"strVersion","v":"Version: 0.051, April-2015"},null,null,null,"do not edit this cell.. It is needed elsewhere..// move it if you HAVE to but don't delete!",null,null,null,null,null,null,null,12]
[null,null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"BASIC Instructions . . .",null,null,null,null,null,null,null,"Ciric Green;  91,184,21",null,null,null,null,null,null,null,20]
[null,"l","Use the menu to navigate and perform some management tasks."]
[null,"l","If the CIRIA menu isn't working.. either Navigate away then back again, or press the sort Screen Button.",null,null,null,null,null,null,"STILL TO DO"]
[null,"l","Single click a point on the chart…to enter text  Might need to do it twice before it will show data.",null,null,null,null,null,null,"To update the tool at a later date to match the colours in the guidance with the colours of the tab and the header."]
[null,"l","Double click to select and pick/enter information in the page",null,null,null,null,null,null,"another menu item to inputs page (or ribbon whilst inputs page active) to clear all catchment information..// and to possible clear all top information.information"]
[]
[null,null,"ENTER Basic Project details below."]
[null,null,"for more Instructions please press help."]
[null,null,null,null,null,null,null,null,null,"No:   Name:    Assmt. Version:    Date:"]
[null,null,"PROJECT DETAILS",null,null,null,null,null,null,{"$f":"SUBSTITUTE(SUBSTITUTE(SUBSTITUTE(K13,\"><\",\",    \"),\"<\",\"\"),\">\",\".\")","v":"No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},{"$f":"K21&K19&K23&K17","v":"<No.: 41521691><Name: Killingworth & Longbenton SuDS><Assmt. Version: 3><Date: Sep 2015>"},null,"Values"]
[]
[null,null,"Author","Bruce Horton",null,null,null,null,"pdAuthor",{"$f":"IF(INDIRECT(I15)=\"please enter\",\"\",INDIRECT(I15))","v":"Bruce Horton"},{"$f":"IF(J15=\"\",\"\",\"<\"&J15&\">\")","v":"<Bruce Horton>"},null,"please enter"]
[]
[null,null,"Date","2015-09-10",null,null,null,null,"pdDate",{"$f":"IF(INDIRECT(I17)=\"please enter\",\"\",INDIRECT(I17))","v":42257},{"$f":"IF(J17=\"\",\"\",\"<Date: \"&TEXT(J17,\"mmm yyyy\")&\">\")","v":"<Date: Sep 2015>"},4,"please enter"]
[]
[null,null,"Project Name","Killingworth & Longbenton SuDS",null,null,null,null,"pdProjectName",{"$f":"IF(INDIRECT(I19)=\"please enter\",\"\",INDIRECT(I19))","v":"Killingworth & Longbenton SuDS"},{"$f":"IF(J19=\"\",\"\",\"<Name: \"&J19&\">\")","v":"<Name: Killingworth & Longbenton SuDS>"},2,"please enter"]
[]
[null,null,"Project Reference Number","41521691",null,null,null,null,"pdProjectNumber",{"$f":"IF(INDIRECT(I21)=\"please enter\",\"\",INDIRECT(I21))","v":"41521691"},{"$f":"IF(J21=\"\",\"\",\"<No.: \"&J21&\">\")","v":"<No.: 41521691>"},1,"please enter"]
[]
[null,null,"Assessment version","3",null,null,null,null,"pdAssessVer",{"$f":"IF(INDIRECT(I23)=\"please enter\",\"\",INDIRECT(I23))","v":"3"},{"$f":"IF(J23=\"\",\"\",\"<Assmt. Version: \"&J23&\">\")","v":"<Assmt. Version: 3>"},3,"please enter"]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[null,null,"TO DO "]
[null,null,"Add in present value calcs to support user defined valuation"]
[null,null,"Add in more user defined lines in the values library where appropriate and link back into the tool"]
[null,null,"Add in the sensitivity %s"]
[null,null,"Add in the potential to change the % on the table"]
[]
[]
[null,null,"KEY PRINCIPLES"]
[]
[null,null,"to add"]

{"sheet":"Version Info","index":1,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,2,0,5],[3,2,3,5]]}
[null,null,"Version Control",null,null,null,null,null,">>HIDE_ALONG"]
[null,null,null,null,null,{"$f":"strVersion","v":"Version: 0.051, April-2015"}]
[null,null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[null,null,"This page contains information related to changes since the last version"]
[null,null,"Version","Date","Description","Author"]
[null,null,2.5000000000000001E-2,"2014-07-21","In development","CD, BH,GW"]
[null,null,2.5999999999999999E-2,"2014-07-25","Development","CD, BH,GW"]
[null,null,2.8000000000000001E-2,"2014-07-28","In Development","CD "]
[null,null,3.6999999999999998E-2,"2014-09-19","Adding in impacts","CD/GW"]
[null,null,3.7999999999999999E-2,"2014-09-27","Amendments","CD/GW"]
[null,null,4.2000000000000003E-2,"2014-09-28","Amendments to formatting and input data","CD/GW"]
[null,null,4.2999999999999997E-2,"2014-11-17","Development and further updates following testing feedback","CD/GW"]
[null,null,4.3999999999999997E-2,"2014-11-18","Clean version for calculation","CD"]
[null,null,4.8000000000000001E-2,"2015-02-27","Updates to the tool following PSG feedback","CD/GW"]
[null,null,4.9000000000000002E-2,"2015-03-12","Minor updates to cells linked to summary pages","CD"]
[null,null,0.05,"2015-04-20","Charts amended, TBL added, pages added,","CD/GW"]
[null,null,5.0999999999999997E-2,"2015-04-28","Issue to PSG","CD"]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Control","index":2,"n_rows":138,"n_cols":57,"rows_kept":138,"cut":false,"hidden":true,"merged":[[1,10,1,11],[3,55,3,56]]}
[null,"AUTO LIST",null,"AUTO LIST",null,"Construction Mode",null,"AUTO LIST",null,null,{"$f":"\"Version: \"&TEXT(Version,VerTxtFmt)&\", \"&TEXT(VersionDate,\"MMMM-YYYY\")","v":"Version: 0.051, April-2015"},null,null,null,null,"manually correct pink ranges!!",null,null,null,null,null,null,null,null,"z"]
[null,null,null,null,null,false,null,null,null,null,{"$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,"Electricity costs p/kWh",null,null,null,null,null,"default",null,"retrofit",null,"retrofit",null,"New Development",null,"New Development"]
[]
[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,"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,"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,"Input Column",4,"colMainInput",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,"Chris Digman",null,"Control",null,"HOME","=COUNTIF($I$6:$I$135,H6)","anchorPageNameEnable","Version",null,null,"Street",null,"New development",null,"New development",null,"Department of the Environment (Northern Ireland)",null,"Department of the Environment (Northern Ireland)",null,"Short term\n0-5yrs",null,null,"List Used Column",10,"colListUsed",null,null,"Domestic",null,"Low",null,"Low",null,"Please select option",null,"Please select option",null,"Please select option",null,"Please select option",null,"Please select option",null,"Proposed option (current situation post scheme)",null,"Urban",null,"Anglian",null,"No Change",null,"Lower",null,1990,59.033000000000001]
[null,"digmancj",null,"Keys",null,null,null,"CBtn_Reset_Input",null,null,null,"Catchment",null,"Redevelopment",null,"Redevelopment",null,"Developer",null,"Developer",null,"Medium Term\n5-15 yrs",null,null,"Form Options Column",{"$f":"Z6+1","v":11},"colFormOps",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,1991,62.991]
[null,"Bruce Horton",null,"OutputKey",null,null,null,"CBtn_Reset_PIWF",null,null,null,"Strategic",null,"Retrofit",null,"Air quality",null,"Environment Agency",null,"Environment Agency",null,"Long term\n>15 yrs",null,null,"Selected Items String Column",{"$f":"Z7+1","v":12},"colSelectedItems",null,null,"Industrial",null,"High",null,"High",null,"Do nothing option (no interventions from baseline)",null,"Do nothing option (no interventions from baseline)",null,"Proposed option (current situation post scheme)",null,null,null,null,null,null,null,"Peri-urban",null,"Humber",null,"Poor to Moderate",null,"Upper",null,1992,64.822000000000003]
[null,"Gordon Wallace",null,"RibbonX",null,null,null,"cNonTrade",null,null,null,null,null,null,null,"Amenity / Liveability",null,"Environmental / Conservation Groups",null,"Health Trusts",null,"Please indicate",null,null,"List Other Column",{"$f":"Z8+1","v":13},"colOtherText",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,1993,66.043999999999997]
[null,"Gordon",null,"Scheme comparisons TBL",null,null,null,"cNonTradeLevels",null,null,null,null,null,null,null,"Recreation",null,"Health Trusts",null,"Highway Authority",null,null,null,null,"Welcome Title","Welcome to the estimating\nthe impact of SuDS tool.","strWelcomeTitle",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,1994,66.811000000000007]
[null,"WALLACG1",null,"Working (ESS)",null,null,null,"cNonTradeYears",null,null,null,null,null,null,null,"Biodiversity (habitats)",null,"Highway Authority",null,"Housing Authorities",null,null,null,null,"Welcome Text","If you are using this tool, we expect you have already decided that it is important or necessary to value the wider benefits that SuDS can bring.","strWelcomeText",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,1995,68.418000000000006]
[null,null,null,"BlankImpactTab",null,null,null,"colFormOps",null,null,null,null,null,null,null,"Carbon",null,"Housing Authorities",null,"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,null,null,null,null,null,"Solway Tweed",null,null,null,null,null,1996,70.334999999999994]
[null,null,null,"Scheme comparisons TBL",null,null,null,"colListUsed",null,null,null,null,null,null,null,"Flood risk",null,"Local Action Group",null,"Natural Resources Wales",null,null,null,null,{"$f":"CELL(\"filename\",'Screening questions'!Z1)","v":"D:\\University of Nottingham 2013-2019\\Uon Data Repository uploads\\Nottingham\\NWL paper multiple benefits\\[BeST analyses.xlsm]Screening questions"},{"$f":"FIND(\"[\",Y13)-1","v":105},"ThisBookName",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,1997,71.584000000000003]
[null,null,null,"Working (TBL)",null,null,null,"colMainInput",null,null,null,null,null,null,null,"Pollution (water bodies and groundwater)",null,"Local Authority",null,"School Trusts",null,null,null,null,null,{"$f":"FIND(\"]\",Y13)","v":125},{"$f":"MID(Y13,Z13+1,Z14-Z13)","v":"[BeST analyses.xlsm]"},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,1998,72.950999999999993]
[null,null,null,"Spare",null,null,null,"colOtherText",null,null,null,null,null,null,null,"Reduced treatment / pumping",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,"Thames",null,null,null,null,null,1999,74.53]
[null,null,null,null,null,null,null,"colPageVis",null,null,null,null,null,null,null,"Population growth / network capacity",null,"SEPA",null,"Sustrans",null,null,null,null,"Click HERE for more information",null,"URLAboutText",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,2000,75.13]
[null,null,null,null,null,null,null,"colSelectedItems",null,null,null,null,null,null,null,"Air temperature",null,"Sustrans",null,"Water and Sewerage Company",null,null,null,null,"http://www.play.com",null,"URLAboutLink",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,2001,76.841999999999999]
[null,null,null,null,null,null,null,"ConstructionMode",null,null,null,null,null,null,null,"Groundwater",null,"Water and Sewerage Company",null,null,null,null,null,null,null,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",null,null,null,null,null,2002,78.738]
[null,null,null,null,null,null,null,"createdDate",null,null,null,null,null,null,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,null,null,null,"User defined 2",null,null,null,null,null,2003,80.442999999999998]
[null,null,null,null,null,null,null,"cTrade",null,null,null,null,null,null,null,"Water resource / 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,null,null,null,"User defined 3",null,null,null,null,null,2004,82.344999999999999]
[null,null,null,null,null,null,null,"cTradeLevels",null,null,null,null,null,null,null,"Crime",null,null,null,null,null,null,null,null,"Visit MWH Website",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,2005,83.959000000000003]
[null,null,null,null,null,null,null,"cTradeYears",null,null,null,null,null,null,null,"Economic growth",null,null,null,null,null,null,null,null,"http://www.mwhglobal.com/",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,2006,86.363]
[null,null,null,null,null,null,null,"DataSourceRURAL",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,2007,88.350999999999999]
[null,null,null,null,null,null,null,"DataSourceURBAN",null,null,null,null,null,null,null,"Flexible infrastructure / CCA",null,null,null,null,null,null,null,null,"Visit CIRIA Website",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,2008,91.185000000000002]
[null,null,null,null,null,null,null,"discRate",null,null,null,null,null,null,null,"Noise – (unlikely)",null,null,null,null,null,null,null,null,"http://www.ciria.org/",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,2009,93.203999999999994]
[null,null,null,null,null,null,null,"discYears",null,null,null,null,null,null,null,"PR – business / CSR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,96.096000000000004]
[null,null,null,null,null,null,null,"imgChartInsert1",null,null,null,null,null,null,null,"Tourism (possibly)",null,null,null,null,null,null,null,null,"Visit ICE",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,2011,98.316999999999993]
[null,null,null,null,null,null,null,"imgTBLChartInsert1",null,null,null,null,null,null,null,"Traffic calming ",null,null,null,null,null,null,null,null,"http://www.ice.org.uk/",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,2012,100]
[null,null,null,null,null,null,null,"ImpactTBLTitles"]
[null,null,null,null,null,null,null,"ImpactTBLTitlesPost"]
[null,null,null,null,null,null,null,"ImpactTBLValues"]
[null,null,null,null,null,null,null,"ImpactTBLValuesPost"]
[null,null,null,null,null,null,null,"ImpactTitles"]
[null,null,null,null,null,null,null,"ImpactTitlesPost"]
[null,null,null,null,null,null,null,"ImpactValues"]
[null,null,null,null,null,null,null,"ImpactValuesPost"]
[null,null,null,null,null,null,null,"intOpenSudsUsed"]
[null,null,null,null,null,null,null,"KeyL1"]
[null,null,null,null,null,null,null,"KeyL2"]
[null,null,null,null,null,null,null,"KeySummaryResults"]
[null,null,null,null,null,null,null,"KeySummaryResultsTBL"]
[null,null,null,null,null,null,null,"LimOuputAmber"]
[null,null,null,null,null,null,null,"LimOuputGreen"]
[null,null,null,null,null,null,null,"LkpBDGrade"]
[null,null,null,null,null,null,null,"lkpBioDiversity"]
[null,null,null,null,null,null,null,"lkpMonetised"]
[null,null,null,null,null,null,null,"lstAdminUsers"]
[null,null,null,null,null,null,null,"LstAirQualityLoc"]
[null,null,null,null,null,null,null,"lstAsmntScale"]
[null,null,null,null,null,null,null,"lstDefNames"]
[null,null,null,null,null,null,null,"lstElecRate"]
[null,null,null,null,null,null,null,"lstElecType"]
[null,null,null,null,null,null,null,"lstHidePages"]
[null,null,null,null,null,null,null,"lstImpactStart"]
[null,null,null,null,null,null,null,"lstSchemeType"]
[null,null,null,null,null,null,null,"lstSchFunders"]
[null,null,null,null,null,null,null,"lstSchmDrivers"]
[null,null,null,null,null,null,null,"lstSchSupporters"]
[null,null,null,null,null,null,null,"lstScnPumpBase"]
[null,null,null,null,null,null,null,"lstScnPumpBase1a"]
[null,null,null,null,null,null,null,"lstScnPumpBase1b"]
[null,null,null,null,null,null,null,"lstScnPumpBase2a"]
[null,null,null,null,null,null,null,"lstScnPumpBase2b"]
[null,null,null,null,null,null,null,"lstScnPumpprop"]
[null,null,null,null,null,null,null,"lstTradedCarbon"]
[null,null,null,null,null,null,null,"lstWaterGrade"]
[null,null,null,null,null,null,null,"lstWaterRegion"]
[null,null,null,null,null,null,null,"lstWaterSubGrade"]
[null,null,null,null,null,null,null,"nameListAnchor"]
[null,null,null,null,null,null,null,"pdAssessVer"]
[null,null,null,null,null,null,null,"pdAuthor"]
[null,null,null,null,null,null,null,"pdDate"]
[null,null,null,null,null,null,null,"pdProjectName"]
[null,null,null,null,null,null,null,"pdProjectNumber"]
[null,null,null,null,null,null,null,"pgListAnchor"]
[null,null,null,null,null,null,null,"progGreen"]
[null,null,null,null,null,null,null,"ProjDetails"]
[null,null,null,null,null,null,null,"pumpdrop1"]
[null,null,null,null,null,null,null,"pumpdrop2"]
[null,null,null,null,null,null,null,"pumpEndYr"]
[null,null,null,null,null,null,null,"pumpEnergyRate"]
[null,null,null,null,null,null,null,"pumpEnergyType"]
[null,null,null,null,null,null,null,"pumpStartYr"]
[null,null,null,null,null,null,null,"pumpTotalEnergySave"]
[null,null,null,null,null,null,null,"pumpTradedCarbon"]
[null,null,null,null,null,null,null,"rngChkMoneySelect"]
[null,null,null,null,null,null,null,"rngEvalDescription"]
[null,null,null,null,null,null,null,"rngInputResetArea"]
[null,null,null,null,null,null,null,"rngKeyL1"]
[null,null,null,null,null,null,null,"rngKeyL2"]
[null,null,null,null,null,null,null,"rngKeyPSTK"]
[null,null,null,null,null,null,null,"rngOutputSummary"]
[null,null,null,null,null,null,null,"rngWaterGrade"]
[null,null,null,null,null,null,null,"rngWaterRegion"]
[null,null,null,null,null,null,null,"rngWaterSubGrade"]
[null,null,null,null,null,null,null,"rngWaterValues"]
[null,null,null,null,null,null,null,"rRibbonXPointer"]
[null,null,null,null,null,null,null,"seqEqns"]
[null,null,null,null,null,null,null,"seqTrees"]
[null,null,null,null,null,null,null,"seqYearsCarbon"]
[null,null,null,null,null,null,null,"shAmber"]
[null,null,null,null,null,null,null,"shGreen"]
[null,null,null,null,null,null,null,"shRed"]
[null,null,null,null,null,null,null,"Stakeholdergreyout"]
[null,null,null,null,null,null,null,"strLocationName"]
[null,null,null,null,null,null,null,"strSchemeType"]
[null,null,null,null,null,null,null,"strSchFunders"]
[null,null,null,null,null,null,null,"strSchmDrivers"]
[null,null,null,null,null,null,null,"strSchSupporters"]
[null,null,null,null,null,null,null,"strVersion"]
[null,null,null,null,null,null,null,"strWelcomeText"]
[null,null,null,null,null,null,null,"strWelcomeTitle"]
[null,null,null,null,null,null,null,"tblBDGrade"]
[null,null,null,null,null,null,null,"tblBioDiversity"]
[null,null,null,null,null,null,null,"test2Chart"]
[null,null,null,null,null,null,null,"test3Chart"]
[null,null,null,null,null,null,null,"test4chart"]
[null,null,null,null,null,null,null,"test5chart"]
[null,null,null,null,null,null,null,"testChart"]
[null,null,null,null,null,null,null,"testTBL2Chart"]
[null,null,null,null,null,null,null,"testTBL3Chart"]
[null,null,null,null,null,null,null,"testTBL4chart"]
[null,null,null,null,null,null,null,"testTBL5chart"]
[null,null,null,null,null,null,null,"testTBLChart"]
[null,null,null,null,null,null,null,"ThisBookName"]
[null,null,null,null,null,null,null,"TotalValue"]
[null,null,null,null,null,null,null,"URLAboutLink"]
[null,null,null,null,null,null,null,"URLAboutText"]
[null,null,null,null,null,null,null,"URLHelp1"]
[null,null,null,null,null,null,null,"URLHelp1Text"]
[null,null,null,null,null,null,null,"URLHelp2"]
[null,null,null,null,null,null,null,"URLHelp2Text"]
[null,null,null,null,null,null,null,"URLHelp3"]
[null,null,null,null,null,null,null,"URLHelp3Text"]
[null,null,null,null,null,null,null,"Version"]
[null,null,null,null,null,null,null,"VersionDate"]
[null,null,null,null,null,null,null,"VersionTxt"]
[null,null,null,null,null,null,null,"VerTxtFmt"]

{"sheet":"Keys","index":3,"n_rows":55,"n_cols":43,"rows_kept":55,"cut":false,"hidden":true,"merged":[[33,27,33,29],[21,31,31,31],[29,28,30,28],[22,28,23,28],[25,28,27,28]]}
[]
[null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[null,"rngKeyL1",null,null,null,"Input Data",null,null,"Select Information",null,null,"Calculation / Ouput"]
[null,null,null,null,"."]
[null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[null,"rngKeyL2",null,null,null,"Input Data",null,null,"Select Information",null,null,"Calculation / Ouput"]
[null,null,null,null,"."]
[null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[null,null,null,null,null,"General Data",null,null,"Helps select level of detail for impacts / type of impacts",null,null,"Possibly used in the\nimpact assessment",null,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,null,null,null,"."]
[]
[null,"rngKeyL3",null,null,null,"Input Data",null,null,"Select Information",null,null,"Calculation / Ouput",null,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,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,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,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,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,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,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":"OutputKey","index":4,"n_rows":11,"n_cols":18,"rows_kept":11,"cut":false,"hidden":true,"merged":[[3,4,4,4],[3,6,4,6],[3,12,4,12]]}
[]
[]
[null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,"Outputs Summary",null,null,"SUMMARY",null,"Confidence factor not applied","Total PV benefits","Total PV Cost","Benefit-cost ratio","Net present value",null,"Confidence factor applied","Total PV benefits","Total PV Cost","Benefit-cost ratio","Net present value"]
[null,"rngOutputSummary",null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!D115","v":52706317.191730887},{"$f":"'Project Inputs'!$D$20","v":8910864.7655000016},{"$f":"IFERROR((H5/'Project Inputs'!$D$20),\"0\")","v":5.9148375133907063},{"$f":"H5-'Project Inputs'!$D$20","v":43795452.426230885},null,null,{"$f":"'Summary of outputs - Monetised'!J115","v":51218475.014832959},{"$f":"'Project Inputs'!$D$20","v":8910864.7655000016},{"$f":"IFERROR((N5/'Project Inputs'!$D$20),\"0\")","v":5.7478680647398441},{"$f":"N5-'Project Inputs'!$D$20","v":42307610.249332957}]
[null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,"***"]
[null,"unsure of where to get these values../ so have linked them possibly to the wrong items.. So that indicative values can be seen"]
[]
[null,"currently the layout on the outputs tab doesn’t have before and after values which this key would need."]
[null,"…. I probably need to build in another column with before / after… or alter how it is presented on the outputs tab"]

{"sheet":"Project Inputs","index":5,"n_rows":38,"n_cols":14,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Project Inputs",null,">>HIDE_ALONG",null,16,10,21,21]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,null,null,"List Used","Form Options","Selected List Options","List Other\n(if Applic.)"]
[null,null,null,null,null,null,null,null,1]
[null,"K\nE\nY",null,null,null,"Reset"]
[]
[null,"Title",null,"Input Box",null,"Notes",null,null,null,{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13}]
[]
[null,"Location name",1,"Killingworth and Longbenton",null,"Type text\ninto box",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":4}]
[]
[null,"Development or Location size\n(nearest Ha)",1,982,null,"Enter size",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":4}]
[]
[null,"Scheme Type",2,{"$f":"IF(AND(M12=\"\",L12=\"\"),\"Please double click and select\",SUBSTITUTE(L12&IF(AND(M12<>\"\",L12<>\"\"),\" || \",\"\")&M12,\" || \",\", \"))","v":"Retrofit"},null,"Double click &\nselect from list",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"12|13"},"strSchemeType","lstSchemeType","S","Retrofit"]
[]
[null,"Summarise baseline option",1,"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1",null,{"$f":"IF(N14,\"Description too long (reduce length by \"& LEN(D14)-144&IF( LEN(D14)-144>1,\" characters)\",\" character)\"),\"Enter option summary (MAX 144 Characters)\")","v":"Enter option summary (MAX 144 Characters)"},null,null,null,null,null,null,null,{"$f":"LEN(D14)>144","v":false}]
[]
[null,"Summarise proposed option",1,"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)",null,{"$f":"IF(N16,\"Description too long (reduce length by \"& LEN(D16)-144&IF( LEN(D16)-144>1,\" characters)\",\" character)\"),\"Enter option summary (MAX 144 Characters)\")","v":"Enter option summary (MAX 144 Characters)"},null,null,null,null,null,null,null,{"$f":"LEN(D16)>144","v":false}]
[]
[null,"Baseline option Present Value Cost (if applicable)",1,0,null,"Enter Cost"]
[]
[null,"Proposed option Present Value Cost",1,{"$f":"[1]Summary!$D$27","v":8910864.7655000016},null,"Cost from spreadsheet at this link including "]
[]
[null,"Scheme drivers / objectives",2,{"$f":"IF(AND(M22=\"\",L22=\"\"),\"Please double click and select\",SUBSTITUTE(L22&IF(AND(M22<>\"\",L22<>\"\"),\" || \",\"\")&M22,\" || \",\", \"))","v":"Flood risk, Pollution (water bodies and groundwater), Population growth / network capacity"},null,"Double click &\nselect all that apply",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"12|13"},"strSchmDrivers","lstSchmDrivers","M_O","Flood risk || Pollution (water bodies and groundwater) || Population growth / network capacity"]
[]
[null,"Scheme supporters",2,{"$f":"IF(AND(M24=\"\",L24=\"\"),\"Please double click and select\",SUBSTITUTE(L24&IF(AND(M24<>\"\",L24<>\"\"),\" || \",\"\")&M24,\" || \",\", \"))","v":"Environment Agency, Local Authority, Water and Sewerage Company"},null,"Double click &\nselect from list",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"12|13"},"strSchSupporters","lstSchSupporters","M_O","Environment Agency || Local Authority || Water and Sewerage Company"]
[]
[null,"Scheme funders",2,{"$f":"IF(AND(M26=\"\",L26=\"\"),\"Please double click and select\",SUBSTITUTE(L26&IF(AND(M26<>\"\",L26<>\"\"),\" || \",\"\")&M26,\" || \",\", \"))","v":"Environment Agency, Local Authority, Water and Sewerage Company"},null,"Double click &\nselect from list",null,{"$f":"COLUMN(CBtn_Reset_Input)+6&\"|\"&COLUMN(CBtn_Reset_Input)+7","v":"12|13"},"strSchFunders","lstSchFunders","M_O","Environment Agency || Local Authority || Water and Sewerage Company"]
[]
[null,"Discount rate to apply ",1,3.5000000000000003E-2,null,"Type /change value\nin box"]
[]
[null,"Name of option/design being assessed here",1,"Surface water separation",null,"Type text\ninto box",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":4}]
[]
[null,"Descriptive summary of the option/design being assessed",1,"As above - Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)",null,"Type text\ninto box",null,{"$f":"COLUMN(CBtn_Reset_Input)-2","v":4}]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[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]

{"sheet":"RibbonX","index":6,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,431801364]

{"sheet":"Screening questions","index":7,"n_rows":50,"n_cols":34,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,19,0,24]]}
[null,null,null,"Screening Questions and initial qualitative assessment",null,null,null,null,null,null,null,null,null,null,null,null,">>HIDE_ALONG",null,null,"Significance of impact / effect of current baseline"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF6:AF46)","v":0}]
[]
[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,{"$f":"OFFSET(S4,0,R4,1,1)","v":"-"},4,null,"++","+",0,"-","--","'?'",null,null,"CORRESPONDING PAGE TO OPEN",null,"GREY OUT",null,"OPEN SuDS Used?",null,"Outcome"]
[]
[null,"Air quality",null,"Will the drainage / SuDS also change the level of air pollution?",null,"- Is the site in an air quality management area?\n- Will the scheme involve significant ‘greening’ (e.g. tree planting, green roofs)?\n- Is the scheme in a populated area or a transport corridor?",null,"+",null,null,"NO",null,"Some potential improvement in local air quality as a result of additional planting, but this is not expected to be significant",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB6&\"'!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,{"$f":"IF(K6=\"no\",B6,\"\")","v":"Air quality"},null,{"$f":"IF(K6=\"YES\",1,0)","v":0},null,{"$f":"IF(H6<>\"\",HLOOKUP(H6,$T$4:$Y$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"}]
[]
[null,"Amenity",null,"Will the drainage / SuDS also change the attractiveness of the place",null,"- Does the scheme involve significant landscaping or greening?\n- Is the scheme in a populated area, or an area used for recreation, work, commuting, tourism, etc?\n- Will SuDS features be visible to those living nearby or passing by?\n- Could the scheme lead to inconvenience/disruption to residents or others (e.g. during construction)?",null,"++",null,null,"YES",null,"Improved water quality and new attenuation areas will increase amenity value of individual properties and improve appearance of general area.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB8&\"'!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,{"$f":"IF(K8=\"no\",B8,\"\")","v":""},null,null,null,{"$f":"IF(H8<>\"\",HLOOKUP(H8,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Biodiversity and Ecology",null,"Will the drainage / SuDS also lead to a change in habitats for plants and animals",null,"- Will the scheme impact on a designated site (e.g. SSSI, SAC, SPA), Habitats of Principal Importance (BAP priority habitats) or a site of local importance for nature?\n- Will the scheme involve SuDS features that may improve these sites, or create new sites? ",null,"++",null,null,"YES",null,"Significant opportunity to create improved wildlife habitat along Forest Hall and Longbenton Letches in attenuation areas. In addition, there is a possible improvement to Gosforth Park Nature Reserve SSSI, as a result of additional flow from Killingworth Lake.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB10&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"BE - Biodiversity & Ecology",null,{"$f":"IF(K10=\"no\",B10,\"\")","v":""},null,null,null,{"$f":"IF(H10<>\"\",HLOOKUP(H10,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Building temperature",null,"Will the drainage / SuDS also change the potential for high temperatures in summer and cold temperatures in winter",null,"- Will the scheme involve significant ‘greening’ (e.g. tree planting, green roofs)?\n- Is the scheme in a built-up area?\n- Will the planting provide shading and wind protection to properties?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB12&\"'!A1\",\"LINK\")","v":"LINK"},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,{"$f":"IF(H12<>\"\",HLOOKUP(H12,$T$4:$Y$8,5,0),\"\")","v":"do not consider"}]
[]
[null,"Carbon sequestration",null,"Will the drainage / SuDS also change the amount of carbon in the atmosphere",null,"\n- Will the scheme involve significant levels of planting?\n",null,"+",null,null,"NO",null,"Associated with reduced treatment and additional vegetation in detention areas. However, this is expected to be small and may be partially offset by additional energy and carbon associated with construction and maintenance.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB14&\"'!A1\",\"LINK\")","v":"LINK"},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,{"$f":"IF(H14<>\"\",HLOOKUP(H14,$T$4:$Y$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"}]
[]
[null,"Enabling development",null,"Will the drainage / SuDS reduce demands on sewerage systems providing headroom for new development",null,"- Is growth or development currently occurring or expected in the future?\n- Is drainage a barrier to this growth or development?",null,"++",null,null,"YES",null,"Drainage capacity is a barrier to growth in this area",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB16&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"ED - Enabling development",null,{"$f":"IF(K16=\"no\",B16,\"\")","v":""},null,null,null,{"$f":"IF(H16<>\"\",HLOOKUP(H16,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Flood risk",null,"Will the drainage / SuDS change the impact of flooding",null,"- Are there properties, buildings, areas or infrastructure (including transport) at risk of flooding currently?\n- Is growth or climate change expected to change the risk of flooding in the area?\n- Is the scheme expected to reduce this risk?",null,"++",null,null,"YES",null,"Flood risk in catchment would decrease, with benefits to nearby properties and potentially transport/congestion, with reduced flood risk at Westmoor roundabout.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB18&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"F - Flooding",null,{"$f":"IF(K18=\"no\",B18,\"\")","v":""},null,null,null,{"$f":"IF(H18<>\"\",HLOOKUP(H18,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Groundwater recharge",null,"Will the drainage / SuDS also increase infiltration into the ground",null,"- Is the scheme likely to increase the amount of infiltration to groundwater bodies?\n- Are groundwater bodies currently used for water abstraction, or expected to be used in the future?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB20&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"GW - Groundwater recharge",null,{"$f":"IF(K20=\"no\",B20,\"\")","v":"Groundwater recharge"},null,null,null,{"$f":"IF(H20<>\"\",HLOOKUP(H20,$T$4:$Y$8,5,0),\"\")","v":"do not consider"}]
[]
[null,"Health",null,"Will the drainage / SuDS also contribute to the health and wellbeing of local residents",null,"- Will the scheme involve significant ‘greening’ (e.g. tree planting, green roofs)?\n- Could the scheme encourage residents or others to spend more time outdoors or participating in physical activity/exercise?\n- Could the scheme improve health by reducing the potential for high temperatures in summer and cold temperatures in winter?",null,"+",null,null,"NO",null,"Some positive benefits to physical and psychological of local residents arising from more attractive areas and better quality of local environment. However, high risk of double counting with amenity and recreation.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB22&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"H - Health",null,{"$f":"IF(K22=\"no\",B22,\"\")","v":"Health"},null,null,null,{"$f":"IF(H22<>\"\",HLOOKUP(H22,$T$4:$Y$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"}]
[]
[null,"Pumping wastewater",null,"Will the drainage / SuDS change the demands on sewerage systems saving money in pumping",null,"- Will the scheme lead to a change in the amount of water pumped?\n- Do proposed schemes require pumping stations to be added that increase energy use?",null,"+",null,null,"NO",null,"Potentially positive but negligible impact on flows to works",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB24&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"P - Pumping",null,{"$f":"IF(K24=\"no\",B24,\"\")","v":"Pumping wastewater"},null,null,null,{"$f":"IF(H24<>\"\",HLOOKUP(H24,$T$4:$Y$8,5,0),\"\")","v":"not considered at this time, but reconsider with more information"}]
[]
[null,"Rain water harvesting",null,"Will the drainage / SuDS also harvest water so that it can be put to other uses ",null,"- Will the scheme include rain water harvesting that reduces water demand?",null,0,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB26&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"RWH - Rainwater harvesting",null,{"$f":"IF(K26=\"no\",B26,\"\")","v":"Rain water harvesting"},null,null,null,{"$f":"IF(H26<>\"\",HLOOKUP(H26,$T$4:$Y$8,5,0),\"\")","v":"do not consider"}]
[]
[null,"Recreation",null,"Will the drainage / SuDS also change the available facilities for leisure",null,"- Is the site currently used for recreation (e.g. walking, fishing, sports - including water sports)?\n- Is the scheme expected to improve facilities or opportunities for recreation?",null,"++",null,null,"YES",null,"Reduced CSOs and improved water quality in Letches, West Moor tributary and further downstream in Jesmond Dene, along with new detention areas, will make area more attractive for walkers and other users, as well as reducing odour, increasing local recreational opportunities.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB28&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"R - Recreation",null,{"$f":"IF(K28=\"no\",B28,\"\")","v":""},null,null,null,{"$f":"IF(H28<>\"\",HLOOKUP(H28,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Treating wastewater",null,"Will the drainage / SuDS change the demands on sewage systems saving money in treatment?",null,"- Will the scheme lead to a change in the amount of water treated?\n- Is the size of works large and complex enough to make a meaningful impact on treatment costs?\n- Does the works include pumping stations?",null,"++",null,null,"YES",null,"Additional attenuation storage and disconnections of surface water flows from NWL combined system to which Longbenton Letch currently discharges likely to reduce demands on current treatment.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB30&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"TW - Treating wastewater",null,{"$f":"IF(K30=\"no\",B30,\"\")","v":""},null,null,null,{"$f":"IF(H30<>\"\",HLOOKUP(H30,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Water quality of receiving water",null,"Will the drainage / SuDS change the quality of rivers, lakes or the sea",null,"- Are there pollution or water quality issues in the area currently?\n- Is growth or climate change expected to change risk of pollution or water quality in the area?\n- Is the scheme expected to reduce pollution or improve water quality?",null,"++",null,null,"YES",null,"Improved water quality in letches and potentially in Ouseburn due to reduced number, frequency and volume of CSO spills.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB32&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"WQ - Water quality",null,{"$f":"IF(K32=\"no\",B32,\"\")","v":""},null,null,null,{"$f":"IF(H32<>\"\",HLOOKUP(H32,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Crime",null,"Will the drainage / SuDS GI also change the local environment and thereby contribute to a reduction in crime ",null,"- Could the scheme provide a more pleasant vista that may help to reduce crime?",null,null,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB34&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"CR - Crime",null,{"$f":"IF(K34=\"no\",B34,\"\")","v":"Crime"},null,null,null,{"$f":"IF(H34<>\"\",HLOOKUP(H34,$T$4:$Y$8,5,0),\"\")","v":""}]
[]
[null,"Economic growth",null,"Will the drainage / SuDS unlock barriers to economic growth or provide new employment and business opportunities",null,"- Could the scheme lead to new jobs or training opportunities (e.g. green economy)?\n- Could the scheme play a part in regeneration programmes, tourism or other types of economic development?\n- Could the scheme lead to more productive landscapes or food production?",null,null,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB36&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"EG - Economic growth",null,{"$f":"IF(K36=\"no\",B36,\"\")","v":"Economic growth"},null,null,null,{"$f":"IF(H36<>\"\",HLOOKUP(H36,$T$4:$Y$8,5,0),\"\")","v":""}]
[]
[null,"Education",null,"Will the drainage/SuDS lead to greater awareness of water and stormwater management",null,"- Could the scheme lead to increase in number of children engaged about SuDS/drainage?\n- Could the scheme lead to more educational visits/talks?\n- Could the scheme lead to increase in number of community events or open days?",null,"++",null,null,"YES",null,"Site 3 exceedance areas will be built on school grounds, which will provide educational opportunities.",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB38&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"Edu - Education",null,{"$f":"IF(K38=\"no\",B38,\"\")","v":""},null,null,null,{"$f":"IF(H38<>\"\",HLOOKUP(H38,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[null,"Flexible infrastructure / CCA",null,"Will the drainage / SuDS enable the area to be more resilient and adaptable to future climate and societal changes",null,"- Is the scheme expected to defer or delay investment in piped systems?\n- Will it create a more adaptable system resilient to future changes?",null,null,null,null,"Currently not available",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB40&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"???",null,{"$f":"IF(K40=\"no\",B40,\"\")","v":""},null,null,null,{"$f":"IF(H40<>\"\",HLOOKUP(H40,$T$4:$Y$8,5,0),\"\")","v":""}]
[]
[null,"Tourism ",null,"- under consideration",null,"- Could the scheme lead to increase in number of visitors?\n- Could the scheme lead to increase in quality of visitor experience?",null,null,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB42&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"T - Tourism",null,{"$f":"IF(K42=\"no\",B42,\"\")","v":"Tourism "},null,null,null,{"$f":"IF(H42<>\"\",HLOOKUP(H42,$T$4:$Y$8,5,0),\"\")","v":""}]
[]
[null,"Traffic calming ",null,"Will the drainage / SuDS enable traffic calming measures to be introduced",null,"- Will the scheme include traffic calming measures that could reduce risk of accidents, improve the liveability of the area or increase journey times?",null,null,null,null,"NO",null,null,null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB44&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"TC - Traffic calming",null,{"$f":"IF(K44=\"no\",B44,\"\")","v":"Traffic calming "},null,null,null,{"$f":"IF(H44<>\"\",HLOOKUP(H44,$T$4:$Y$8,5,0),\"\")","v":""}]
[]
[null,"User defined benefits",null,"Benefits that you define and are not specifically included in the tool",null,"n/a",null,"--",null,null,"YES",null,"Proposed option likely to lead to reduction in productive area currently used for crops, and to a temporary increase in noise/disturbance",null,{"$f":"HYPERLINK(ThisBookName&\"'\"&AB46&\"'!A1\",\"LINK\")","v":"LINK"},null,null,null,null,null,null,null,null,null,null,null,null,"User-defined benefits",null,{"$f":"IF(K46=\"no\",B46,\"\")","v":""},null,null,null,{"$f":"IF(H46<>\"\",HLOOKUP(H46,$T$4:$Y$8,5,0),\"\")","v":"to impact sheet"}]
[]
[">>HIDE_BELOW"]
[]
[null,"PR – business / CSR",null,"- under consideration",null,"to be developed",null,null,null,null,null,null,"to add in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H50<>\"\",HLOOKUP(H50,$T$4:$Y$8,5,0),\"\")","v":""}]

{"sheet":"SuDS Used","index":8,"n_rows":59,"n_cols":85,"rows_kept":59,"cut":false,"hidden":true,"merged":[[12,82,12,84],[14,1,14,3],[5,1,7,5],[8,1,8,5],[12,7,12,13],[12,15,12,21],[12,23,12,29],[12,31,12,41]]}
[null,null,null,null,null,null,null,null,null,"SuDS Used",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,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"NOTE:  Complete this section outlining the types of SuDS in the scheme overall or in defined locations if you are assessing Air Quality, Building Temperature and Carbon Sequestration"]
[]
[]
[null,"Light grey cells contain extra notes when you select the cell",null,null,null,null,null,null,null,null,null,null,null,null,null,"Vegetation swale plan area (m2)",null,{"$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,{"$f":"SUM(AP17:AP55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF17:BF41)","v":0},0,null,{"$f":"SUM(BI17:BI55)","v":0},null,{"$f":"SUM(BK17:BK55)","v":0},null,{"$f":"SUM(BM17:BM55)","v":0},null,{"$f":"SUM(BO17:BO55)","v":0},null,{"$f":"SUM(BQ17:BQ55)","v":0},null,{"$f":"SUM(BS17:BS55)","v":0},null,{"$f":"SUM(BU17:BU41)","v":0},null,{"$f":"SUM(BW17:BW41)","v":0},null,{"$f":"SUM(BY17:BY41)","v":0},null,{"$f":"SUM(CA17:CA55)","v":0},null,{"$f":"SUM(CC17:CC55)","v":0},null,{"$f":"SUM(CE17:CE55)","v":0},null,{"$f":"SUM(CG17:CG55)","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,null,null,null,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 Area",null,"Source control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment"]
[]
[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)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"swale width * length","swale width * length",null,"Total Catchment Area (ha)",null,"Permeable Paving (m2)",null,"Rain water harvesting proposed (Y/N)",null,"Soakaway (number)",null,"Proprietary / pipe conveyance (Y/N)",null,"Basin (number)",null,"Detention (dry) basin (number)",null,"retention (wet) basin (number)",null,"Wetland (number)",null,"Proprietary (e.g. geocellular) size (m3)",null,"Proprietary (e.g. geocellular) (number)",null,"Proprietary for treatment (number)",null,"Number of treatment stages per catchment 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,{"$f":"P17*R17","v":0},{"$f":"T17*V17","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P19*R19","v":0},{"$f":"T19*V19","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,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Potential double counting","index":9,"n_rows":35,"n_cols":31,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[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,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[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)","Carbon sequestration / reduction","Crime","Economic growth","Education","Enabling development","Flexible infrastructure / CCA","Flood risk","Groundwater recharge","Health","Pumping wastewater","Recreation","Building Temperature","Tourism ","Traffic calming ","Treating wastewater","Water quality of receiving water",null,null,null,null,null,null,"Public relations / Corporate Social Responsibility","Water resource"]
[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,"Air quality"]
[null,"Amenity",null,null,null,null,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,"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,"Biodiversity and Ecology"]
[null,"Carbon sequestration / reduction",null,null,null,null,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,"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,"Carbon sequestration"]
[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,"Enabling development"]
[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,"Flood risk"]
[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,"Groundwater recharge"]
[null,"Flexible infrastructure / CCA",null,null,null,null,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,"Flood risk",null,null,null,null,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,"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,"Rain water harvesting"]
[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,"Recreation"]
[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,"Treating wastewater"]
[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,"Water quality of receiving water"]
[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,"Crime"]
[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,"Economic growth"]
[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,"Education"]
[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,"Flexible infrastructure / CCA"]
[null,"Water quality of receiving 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,"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 "]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[null,"Public relations / Corporate Social Responsibility"]
[null,"Water resource"]

{"sheet":"Potential Stakeholders","index":10,"n_rows":45,"n_cols":96,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,42,6,45],[4,1,7,1],[6,2,6,20],[6,22,6,25],[6,27,6,29],[6,31,6,32],[6,34,6,40],[3,9,4,10],[3,12,4,21],[3,22,4,23],[3,34,4,35],[3,25,4,33],[3,2,4,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AI4=\"YES\"","v":false},{"$f":"W4=\"YES\"","v":true},{"$f":"J4=\"YES\"","v":true}]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"YES",null,null,"Low potential - Benefit is not a specific priority or criterion",null,null,null,null,null,null,null,null,"NO"]
[null,"This sheet indicates the\npotential stakeholders\nand organisations to\ndiscuss the impacts of\nSuDS with.\n\nIt is intended as an\ninitial guide to help\ndirect engagement\nefforts and relies on\nassumed values"]
[]
[null,null,"National, Regional & Local Authority",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,"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",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 ","Public Appeal","General Drainage Charge","Walking / Cycling / Angling groups etc","Not-for-profits & Charities",null,"Water","Power","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",null,"A","G","A","a",null,"A","A","G",null,"R","a",null,"A","A","A","A","R","A","a",null,"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",null,"A","R","A","R",null,"A","A","A",null,"G","G",null,"G","G","A","A","R","A","A",null,"A","A","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",null,"A","G","r","g",null,"A","A","A",null,"G","G",null,"G","G","A","A","R","A","a",null,"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",null,"r","a","r","R",null,"A","A","G",null,"R","R",null,"G","R","A","A","R","A","A",null,"R","G","R","R"]
[null,"Carbon sequestration","A","A","A","A","R","A","r","r","R","R","r","a","R","R","R","G","R","R","R",null,"r","G","r","A",null,"A","A","G",null,"R","G",null,"G","A","A","A","R","R","a",null,"A","a","a","a"]
[null,"Enabling development","A","A","G","g","G","g","a","a","a","a","a","g","a","G","R","R","R","R","R",null,"A","R","A","G",null,"R","R","G",null,"R","A",null,"G","R","A","A","R","R","R",null,"A","a","a","a"]
[null,"Flood risk","G","G","G","G","G","G","a","a","a","a","a","g","a","G","G","G","R","a","a",null,"A","A","r","G",null,"A","A","G",null,"A","R",null,"G","A","A","A","G","A","A",null,"G","a","a","a"]
[null,"Groundwater recharge","a","a","a","A","R","A","R","R","R","R","R","a","R","R","R","G","G","R","r",null,"r","A","r","A",null,"A","A","A",null,"R","R",null,"G","R","A","A","G","A","A",null,"G","R","R","R"]
[null,"Health","A","A","a","A","R","A","r","r","r","r","r","A","R","R","R","R","R","G","r",null,"a","R","A","R",null,"A","A","A",null,"R","G",null,"G","A","A","A","R","A","a",null,"r","r","R","r"]
[null,"Pumping wastewater","A","A","A","A","R","a","r","r","R","R","R","a","R","R","G","R","G","R","R",null,"r","r","r","r",null,"A","A","G",null,"R","R",null,"G","A","A","A","G","A","R",null,"G","R","R","R"]
[null,"Rain water harvesting","A","A","a","a","A","A","R","R","a","R","a","a","r","R","R","G","G","R","A",null,"r","a","r","A",null,"A","A","A",null,"R","a",null,"G","R","A","A","G","A","a",null,"G","R","R","R"]
[null,"Recreation","A","A","A","G","R","A","R","r","a","a","a","g","a","R","R","R","R","G","G",null,"A","R","r","R",null,"A","A","R",null,"G","G",null,"G","G","A","A","R","A","a",null,"A","A","a","A"]
[null,"Treating wastewater","A","A","A","A","R","a","r","r","R","R","R","a","R","R","G","R","G","R","R",null,"r","a","r","A",null,"A","A","G",null,"R","R",null,"G","A","A","A","G","A","R",null,"G","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",null,"A","G","r","A",null,"A","A","G",null,"R","R",null,"G","G","A","A","G","A","R",null,"G","G","G","G"]
[null,"Crime","a","a","A","A","G","A","a","R","a","a","a","A","A","R","R","R","R","R","a",null,"r","R","A","R",null,"A","A","R",null,"r","A",null,"G","R","A","A","R","A","a",null,"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",null,"A","R","g","G",null,"R","R","G",null,"r","A",null,"G","R","A","A","R","R","A",null,"a","a","a","a"]
[null,"Education","A","A","A","A","R","G","A","R","a","a","A","A","a","R","R","R","R","R","R",null,"A","A","g","a",null,"A","A","R",null,"G","A",null,"G","G","A","A","R","A","a",null,"a","a","A","R"]
[null,"Flexible infrastructure / CCA","A","A","a","A","A","G","A","r","a","a","A","A","A","G","G","g","R","R","A",null,"A","R","r","G",null,"A","A","A",null,"R","A",null,"R","R","A","A","R","A","A",null,"A","A","a","a"]
[null,"Tourism ","A","A","G","a","R","G","R","R","r","r","r","a","R","R","R","R","R","R","R",null,"A","R","A","a",null,"A","A","R",null,"A","R",null,"R","R","A","A","R","A","A",null,"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",null,"r","R","r","R",null,"R","R","R",null,"R","R",null,"R","R","A","A","R","R","A",null,"R","R","R","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",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,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",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",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":11,"n_rows":122,"n_cols":38,"rows_kept":122,"cut":false,"hidden":true,"merged":[[55,2,63,2],[67,14,67,16],[80,10,80,12],[6,1,6,21],[15,10,15,12],[23,16,23,18],[15,4,15,8],[35,10,35,12],[69,2,77,2],[21,2,21,21]]}
[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,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence"]
[null,"Provide evidence here…"]
[]
[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 SuDS (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. \nAssumes that only a retrofit will contribute to an improvement in 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,"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,null,null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Scenario",null,"Present value before certainty / confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value after certainty / confidence applied",null,null,null,"Start",null,"End"]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"G28*I28*K28","v":0}]
[]
[]
[]
[null,"SECTION AQ2 - use this section to estimate the impact of the proposals"]
[]
[null,null,"Proposed option"]
[]
[null,null,"Select information for new green roofs and vegetative SuDS",null,null,null,null,null,null,null,"Select vegetation pollutant removal levels (incl extensive green roofs) (tonnes/year/ha)"]
[]
[null,null,null,null,"Green roof Intensive",null,{"$f":"('SuDS Used'!H11)/10000","v":0},null,"ha",null,"SO2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-20 µg /m3",null,"Cells automatically up date"]
[]
[null,null,null,null,"Green roof extensive",null,{"$f":"'SuDS Used'!J11/10000","v":0},null,"ha",null,"NO2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20-30 µg /m3",null,"Cells automatically calculate present value"]
[]
[null,null,null,null,"New basins (total incl. surrounding)",null,{"$f":"(SUM('SuDS Used'!AP11,'SuDS Used'!AN11,'SuDS Used'!AL11,'SuDS Used'!AJ11,'SuDS Used'!AH11,'SuDS Used'!AF11,'SuDS Used'!AD11,'SuDS Used'!AB11))/10000","v":0},null,"ha",null,"O3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30-40 µg /m3"]
[]
[null,null,null,null,"Area of other vegetative SuDS e.g. raingardens",null,{"$f":"(SUM('SuDS Used'!L11,'SuDS Used'!R9,'SuDS Used'!V9,'SuDS Used'!Z9))/10000","v":0},null,"ha",null,"PM-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,"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,null,null,null,null,null,null,null,"50-60 µg /m3"]
[null,null,null,null,"Total contributing vegetative SuDS area ",null,{"$f":"SUM(G38+G44+G42+G122+G40)","v":0},null,"ha",null,"CO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 60 µg /m3"]
[]
[null,null,"New trees planted"]
[]
[null,null,null,null,"Total number of trees",null,{"$f":"'SuDS Used'!N11","v":0},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,"When the tree (species) has matured"]
[]
[null,null,null,null,"Numbers ",null,null,null,null,null,null,null,"Distribute the total number of trees"]
[]
[null,null,"Select tree pollutant removal levels from ranges (tonnes/year/tree): \nLow, Central, High, User defined",null,"SO2",null,null,null,null,null,null,null,"More values to be added in the Values Library"]
[]
[null,null,null,null,"NO2",null,null,null,null,null,null,null,"Need to consider growth rate and impact"]
[]
[null,null,null,null,"O3"]
[]
[null,null,null,null,"PM-10"]
[]
[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,null,null,null,null,null,null,"Evaluation time frame (year)"]
[]
[null,null,"Select pollutant removal health benefit values (£/tonnes)",null,"SO2",null,null,null,null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,"NO2"]
[]
[null,null,null,null,"O3",null,null,null,"Values to be added at a later date"]
[]
[null,null,null,null,"PM-10"]
[]
[null,null,null,null,"CO",null,null,null,"Values to be added at a later date"]
[]
[null,null,"Benefit estimation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consider weighting based upon existing context",null,"(to consider this further)"]
[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",null,"Valuation (£)",null,"Present value before confidence applied",null,"Present value after confidence applied"]
[]
[null,null,"SO2",null,{"$f":"$G$46*M38","v":0},null,{"$f":"$G$54*G56+$I$54*I56+$K$54*K56","v":0},null,{"$f":"(E85+G85)*G70","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!BQ13","v":0},null,{"$f":"O85*M85*K85","v":0}]
[]
[null,null,"NO2",null,{"$f":"$G$46*M40","v":0},null,{"$f":"$G$54*G58+$I$54*I58+$K$54*K58","v":0},null,{"$f":"(E87+G87)*G72","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!BS13","v":0},null,{"$f":"O87*M87*K87","v":0}]
[]
[null,null,"O3",null,{"$f":"$G$46*M42","v":0},null,{"$f":"$G$54*G60+$I$54*I60+$K$54*K60","v":0},null,{"$f":"(E89+G89)*G74","v":0},null,null,null,null,null,null,null,{"$f":"O89*M89*K89","v":0}]
[]
[null,null,"PM-10",null,{"$f":"$G$46*M44","v":0},null,{"$f":"$G$54*G62+$I$54*I62+$K$54*K62","v":0},null,{"$f":"(E91+G91)*G76","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!BU13","v":0},null,{"$f":"O91*M91*K91","v":0}]
[]
[null,null,"CO",null,{"$f":"$G$46*M46","v":0},null,{"$f":"$I$54*I64","v":0},null,{"$f":"E93+G93","v":0},null,null,null,null,null,null,null,{"$f":"O93*M93*K93","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"SUM(O85:O93)","v":0},null,{"$f":"SUM(Q85:Q93)","v":0}]
[]
[]
[]
[">>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":12,"n_rows":98,"n_cols":29,"rows_kept":98,"cut":false,"hidden":false,"merged":[[93,13,93,15],[42,1,42,3],[18,7,18,9],[26,7,26,9],[37,3,37,20],[38,3,38,20],[40,9,40,11],[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],[83,1,85,1],[83,3,83,7],[83,11,85,11],[83,13,85,13],[83,15,85,15],[84,3,84,7],[85,3,85,7],[87,1,89,1],[87,3,87,7],[87,11,89,11],[87,13,89,13],[87,15,89,15],[88,3,88,7],[89,3,89,7],[91,3,91,5],[6,3,6,28],[7,3,7,28],[9,3,9,28],[10,3,10,28],[79,17,81,17],[80,3,80,7],[81,3,81,7],[87,17,89,17],[83,17,85,17],[26,15,26,17],[79,3,79,7],[79,11,81,11],[79,13,81,13],[79,15,81,15]]}
[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,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,null,"Average house price used for NE12 postcode, with a value of £155k from Zoopla. House type not investigated, therefore used 'other' category."]
[null,2,null,"Attenuation areas around Forest Hall Letch expected to significantly improve appearance and attractiveness of area. This will increase amenity value of individual properties and improve appearance of general area."]
[null,3,null,"Approx 300 homes impacted, in area bordered by Killingworth Road (West), Great Lime Road (South) and Forest Gate/railway (East)"]
[null,4,null,"Time allowed for planting to mature prior to an increase in value"]
[null,5]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help assess the amenity value"]
[null,null,null,"Only complete one section."]
[]
[]
[null,null,null,null,null,"SECTION AM1",null,"SECTION AM2"]
[null,null,null,null,null,"Enables you to enter your own present value calculations as a result of enhancing the amenity / quality of space",null,"Use this section to help you estimate the impact of changing the quality of space / amenity."]
[]
[]
[null,"SECTION AM1"]
[]
[null,null,null,"Notes"]
[null,null,null,"If you have calculated the amenity benefits for the option as a present value, enter it here."]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$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,"Scenario",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 certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CV13","v":0},null,{"$f":"N45*L45*J45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1.73]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CX13","v":0},null,{"$f":"N47*L47*J47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.36]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N47-N45","v":0},null,{"$f":"P47-P45","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[null,"Permanent body of water",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Estimated no. of homes overlooking ponds",null,"Select appropriate monetary value description (or enter used defined) £/yr/resident household",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CZ13","v":0},null,{"$f":"N61*L61*J61","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DB13","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,{"$f":"P63-P61","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[null,"Property price increase as a result of enhancements to parks "]
[]
[null,null,null,null,null,"Average house price, £",null,null,null,null,null,"Benefit, £ (one-off) before certainty",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Benefit, £ (one-off) after certainty"]
[]
[null,null,null,null,null,"Detached",null,"Other houses",null,"Flats"]
[]
[null,null,null,null,null,null,null,155000,null,null,null,null,null,"Quantity",null,"Valuation (£)"]
[]
[null,"City public park enhancement",null,"No. of detached houses <450m from park",null,null,null,null,null,null,null,{"$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)+(0.0271*J78*J90)","v":204600},null,0.75,null,0.75,null,{"$f":"P88*N88*L88","v":115087.5}]
[null,null,null,"No. of other houses <450m from park",null,null,null,null,null,300]
[null,null,null,"No. of flats <450m from park"]
[]
[null,null,null,"Confirm the year the impact will occur",null,null,null,null,null,"Annual Value",null,{"$f":"SUM(L80:L90)","v":204600}]
[]
[null,null,null,"Start",null,"End",null,null,null,null,null,null,null,"Average confidence values"]
[]
[null,null,null,2017,null,{"$f":"D96","v":2017},null,null,null,"Present value of benefit",null,{"$f":"'Present Value Calcs'!DD13","v":178297.07978712791},null,{"$f":"IFERROR(AVERAGE(N80:N90),\"\")","v":0.75},null,{"$f":"IFERROR(AVERAGE(P80:P90),\"\")","v":0.75},null,{"$f":"PRODUCT(L96,N96,P96)","v":100292.10738025945}]
[]
[">>HIDE_BELOW"]

{"sheet":"BE - Biodiversity & Ecology","index":13,"n_rows":177,"n_cols":51,"rows_kept":177,"cut":false,"hidden":false,"merged":[[145,46,145,48],[126,45,126,46],[137,45,137,46],[3,49,3,50],[119,4,119,6],[5,2,5,18],[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[25,16,25,18],[15,6,15,8],[115,20,115,28],[12,2,12,20],[81,22,81,24],[47,22,47,24]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biodiversity and ecology",null,null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Significant opportunity to create improved wildlife habitat along Forest Hall and Longbenton Letches in attenuation areas. In addition, there is a possible improvement to Gosforth Park Nature Reserve SSSI, as a result of additional flow from Killingworth Lake.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Total potential area of newly created habitat estimated as 1.7ha (5,000m² at Forest Hall Letch; 5,000m² at Longbenton Community College; 7,000m² at Killingworth Lake) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local statutory wildlife site ","Reed bed","Grassland",null,"Arable and horticulture","Traditional orchards"]
[null,3,"Average values from BeST guidance for ‘inland marsh’ used to consider the impact, since this is most appropriate where basins are created/improved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-statutory wildlife site ","Wet woodland","Shrubs/scrub",null,"Boundary","Hedgerows"]
[null,4,"Benefits assumed to start in 2017 (delay to allow for sites to mature) and end in 2055",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 designations (not wildlife) - enter type","Lowland mixed deciduous woodland","Individual trees",null,"Coastal","Coastal saltmarsh"]
[null,5,"High confidence scores assumed for quantitative estimate (100% since this is based on modeling and detailed designs) and monetary estimate (75% since exceedance areas will be dry most of time)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","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?  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,"Scenario",null,"Present value of the ecology and biodiversity before certainty confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value the ecology and biodiversity  after certainty / 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 Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,0,null,null,null,null,null,{"$f":"G28*I28*K28","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,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,0,null,null,null,null,null,{"$f":"G30*I30*K30","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,{"$f":"G30-G28","v":0},null,null,null,null,null,{"$f":"M30-M28","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},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,"None",null,"None",null,"Grassland",null,"Parkland - public open spaces (amenity grassland etc.)",null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)",null,null,null,null,null,"Inland marsh",null,null,null,null,null,{"$f":"IF(ISNUMBER($W52),$W52,IFERROR(VLOOKUP($U52,tblBioDiversity,HLOOKUP($Y52,tblBDGrade,2,0),0),\"-\"))","v":"-"},null,{"$f":"IFERROR(SUBSTITUTE(VLOOKUP($U52,tblBioDiversity,6,0),\"/\",\" / \"),\"\")","v":"£ / ha / year"},null,{"$f":"IFERROR(AA52*S52,\"\")","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,"None",null,"None",null,"Grassland",null,"Low - Botanically poor (e.g. monoculture grassland) or provides poor potential habitat for range of species",null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)",null,"exceedance area - detention basins only",null,null,null,"Inland marsh",null,null,null,null,null,"-",null,"£ / ha / year",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,"None",null,"None",null,"Grassland",null,"Parkland - public open spaces (amenity grassland etc.)",null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)",null,"exceedance area - detention basins only",null,null,null,"Inland marsh",null,null,null,null,null,"-",null,"£ / ha / year",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(AE52:AE78)","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 scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter user defined value or select 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,"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,"Site 1 - Forest Hall Letch",null,"Countryside - low intensity farmland, semi-natural habitats (woodlands, meadows, wetlands, rivers etc.)",null,"None",null,"None",null,"Grassland",null,"Parkland - public open spaces (amenity grassland etc.)",null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)",null,null,null,0.5,null,"Inland marsh",null,null,null,"Average",null,{"$f":"IF(ISNUMBER($W86),$W86,IFERROR(VLOOKUP($U86,tblBioDiversity,HLOOKUP($Y86,tblBDGrade,2,0),0),\"-\"))","v":1352.8138528138527},null,{"$f":"IFERROR(SUBSTITUTE(VLOOKUP($U86,tblBioDiversity,6,0),\"/\",\" / \"),\"\")","v":"£ / ha / year"},null,{"$f":"IFERROR(AA86*S86,\"\")","v":676.40692640692635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine","Mud habitats in deep water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,"Site 3 - Longbenton Community College",null,"Parkland - public open spaces (amenity grassland etc.)",null,"None",null,"None",null,"Grassland",null,"Low - Botanically poor (e.g. monoculture grassland) or provides poor potential habitat for range of species",null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)",null,"exceedance area - detention basins only",null,0.5,null,"Inland marsh",null,null,null,"Average",null,{"$f":"IF(ISNUMBER($W88),$W88,IFERROR(VLOOKUP($U88,tblBioDiversity,HLOOKUP($Y88,tblBDGrade,2,0),0),\"-\"))","v":1352.8138528138527},null,"£ / ha / year",null,676.40692640692635,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,"Site 5 - Killingworth Lake",null,"Parkland - public open spaces (amenity grassland etc.)",null,"None",null,"None",null,"Grassland",null,"Parkland - public open spaces (amenity grassland etc.)",null,"Good -  (managed green space) - connected to other habitats via heavily managed grass verges, amenity grassland etc.)",null,"exceedance area - detention basins only",null,0.7,null,"Inland marsh",null,null,null,"Average",null,1352.8138528138527,null,"£ / ha / year",null,946.96969696969677,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,{"$f":"SUM(AE86:AE112)","v":2299.7835497835495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wetland","Upland flushes, fens and swamps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkland - public open spaces (amenity grassland etc.)",null,null,null,"Grassland","Lowland calcareous grassland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparative Annual Value of the SuDS Proposed",null,null,null,null,null,null,null,null,null,{"$f":"AE114-AE79","v":2299.7835497835495},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,null,null,null,null,null,null,null,null,null,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,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",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,2017,null,2055,null,null,null,{"$f":"IFERROR(('Present Value Calcs'!BG13),\"0\")","v":43904.203152237678},null,1,null,0.75,null,{"$f":"K124*M124*O124","v":32928.152364178255}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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."]
[]
[">>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,"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,"Suggested values (2013 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"ValuesLibrary!J77","v":0},{"$f":"ValuesLibrary!K77","v":4.7852023518303941},{"$f":"ValuesLibrary!L77","v":"High not defined"},"£/ha/year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodlands/wetlands or similar","n/a",{"$f":"ValuesLibrary!F87","v":0},"n/a","£/ha/household/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All habitats","n/a",{"$f":"ValuesLibrary!F88","v":0},"n/a","£/ha/year"]
[]
[]
[]
[]
[]
[]
[]
[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,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":14,"n_rows":148,"n_cols":30,"rows_kept":148,"cut":false,"hidden":true,"merged":[[43,3,43,5],[47,3,47,5],[36,26,36,28],[36,29,36,31],[41,32,41,34],[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,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[]
[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,"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,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,"11.34 sqft",{"$f":"AB31*11.34/1.8","v":0.58528915200000009},"co-efficient for m2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Project Inputs'!D28","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.4 sqft",{"$f":"AB31*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,"1 kw  = 3412 Btu"]
[]
[null,null,null,"Energy savings ",null,null,null,{"$f":"'Present Value Calcs'!V13","v":0},null,{"$f":"H42*$F$31*$H$31","v":0}]
[]
[null,null,null,"Energy savings  through gas",null,null,null,{"$f":"'Present Value Calcs'!Z13","v":0},null,{"$f":"H44*$F$77*$H$77","v":0}]
[]
[null,null,null,"Carbon Savings through not generating energy over evaluation period",null,null,null,{"$f":"'Present Value Calcs'!X13","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'!AB13","v":0},null,{"$f":"H48*$F$77*$H$77","v":0}]
[]
[]
[]
[null,"SECTION BT2"]
[]
[null,null,"Notes"]
[null,null,"Use this section to estimate the present value benefit of installing green roofs for cooling and heating if you have not undertaken this calculation. Daily heating and cooling days can be found from 77 UK Weather Stations"]
[null,null,"http://www.eci.ox.ac.uk/research/energy/degreedays.php"]
[]
[]
[]
[]
[null,null,"Input data for green roofs"]
[]
[null,null,null,"Green Roof Size for all buildings (m2)",null,null,null,null,null,{"$f":"'SuDS Used'!J11+'SuDS Used'!H11","v":0}]
[]
[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,{"$f":"J63*((J67*24/AC35)-(J67*24/AC38))/3412.142","v":0}]
[]
[null,null,null,null,null,"Properties using electricity",null,null,null,"Properties using gas"]
[]
[null,null,null,"Traded Carbon",null,"Energy Type",null,"Energy Rate",null,"Energy Type",null,"Energy Rate"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores"]
[]
[null,null,null,"Energy savings  through electricity",null,null,null,{"$f":"'Present Value Calcs'!N13","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'!R13","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'!P13","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'!T13","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/AC35)-(J69*24/AC38)))/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,{"$f":"'Present Value Calcs'!J13","v":0},null,{"$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'!L13","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 Inputs'!$D$28","v":3.5000000000000003E-2}]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores"]
[null,null,null,"Energy savings ",null,null,null,"auto calc",null,"auto calc"]
[null,null,null,"Carbon Savings through not generating energy over evaluation period",null,null,null,"Auto calculate",null,"Auto calculate"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Average for BT2"]
[null,null,null,null,null,"Quantity",null,"Valuation (£)"]
[]
[null,null,null,null,null,{"$f":"IFERROR(AVERAGE(F103,F77),0)","v":0},null,{"$f":"IFERROR(AVERAGE(H103,H77),0)","v":0}]

{"sheet":"CS - Carbon sequestration","index":15,"n_rows":199,"n_cols":90,"rows_kept":199,"cut":false,"hidden":true,"merged":[[93,1,101,13],[6,2,6,27],[7,2,7,27],[8,2,8,27],[9,2,9,27],[10,2,10,27],[38,33,38,35],[38,30,38,32],[38,36,38,38],[60,15,60,17],[18,5,18,7],[27,5,27,7],[38,2,38,19],[39,2,39,19],[42,15,42,17],[27,13,27,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon sequestration",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help assess the sequestered carbon value"]
[null,null,"Only complete one section."]
[null,null,"Trees should be planted for a long time period. New trees only, not as part of a like for like replacement strategy."]
[]
[null,null,null,"SECTION CS1",null,"SECTION CS2"]
[null,null,null,"You have undertaken an independent or more detailed assessment of carbon sequestration as a result of planting",null,"You require support to assess the carbon sequestration from trees planted as part of the SuDS solution. "]
[]
[]
[null,"SECTION CS1 "]
[]
[null,null,"Notes"]
[null,null,"If you have calculated the sequestered carbon as a present value, enter it here. This should be the difference between the two options."]
[null,null,"We recommend using 100% for the confidence in the price of carbon (valuation)."]
[]
[null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB28+BA29","v":0},{"$f":"(BA29/1000)*BE29*BF29","v":{"$error":"#N/A"}},{"$f":"BC29+BD28","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ29)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ28+BI29","v":0},{"$f":"(BI29/1000)*BM29*BN29","v":{"$error":"#N/A"}},{"$f":"BK29+BL28","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH29)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR28+BQ29","v":0},{"$f":"(BQ29/1000)*BU29*BV29","v":{"$error":"#N/A"}},{"$f":"BS29+BT28","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP29)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY29))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ28+BY29","v":0},{"$f":"(BY29/1000)*CC29*CD29","v":{"$error":"#N/A"}},{"$f":"CA29+CB28","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX29,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX29)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY29-1","v":8},{"$f":"IF($AY29<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY29^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY29^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY29^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY29))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH28+CG29","v":0},{"$f":"(CG29/1000)*CK29*CL29","v":{"$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":"AZ$92+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB30+BA31","v":0},{"$f":"(BA31/1000)*BE31*BF31","v":{"$error":"#N/A"}},{"$f":"BC31+BD30","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ31)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ30+BI31","v":0},{"$f":"(BI31/1000)*BM31*BN31","v":{"$error":"#N/A"}},{"$f":"BK31+BL30","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH31)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR30+BQ31","v":0},{"$f":"(BQ31/1000)*BU31*BV31","v":{"$error":"#N/A"}},{"$f":"BS31+BT30","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP31)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY31))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ30+BY31","v":0},{"$f":"(BY31/1000)*CC31*CD31","v":{"$error":"#N/A"}},{"$f":"CA31+CB30","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX31,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX31)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY31-1","v":8},{"$f":"IF($AY31<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY31^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY31^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY31^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY31))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH30+CG31","v":0},{"$f":"(CG31/1000)*CK31*CL31","v":{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Washington and oregon tables - tree guide"]
[null,null,"Carbon sequestered is estimated using values from the SMUD Tree Benefits Estimator https://usage.smud.org/treebenefit/calculate.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,"Values/yr for 100 trees",null,"Decidous",null,null,"Broad leaf evergreen",null,null,"Conifer"]
[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,null,null,null,null,null,null,null,null,null,null,null,"Tree Age","Small","Medium","Large","Small","Medium","Large","Small","Medium","Large",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,1,68,185,465,null,null,54,null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,96,1114,814,null,null,248,null,null,1263]
[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,null,null,null,null,null,null,null,null,null,null,5,166,3647,1917,null,null,1424,null,null,5556,null,{"$f":"AI112","v":0},{"$f":"AJ112","v":0},272.40000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AZ$92+$AY44-1","v":8},{"$f":"IF($AY44<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY44^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY44^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY44^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY44))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB43+BA44","v":0},{"$f":"(BA44/1000)*BE44*BF44","v":{"$error":"#N/A"}},{"$f":"BC44+BD43","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ44,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ44)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY44-1","v":8},{"$f":"IF($AY44<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY44^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY44^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY44^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY44))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ43+BI44","v":0},{"$f":"(BI44/1000)*BM44*BN44","v":{"$error":"#N/A"}},{"$f":"BK44+BL43","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH44,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH44)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY44-1","v":8},{"$f":"IF($AY44<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY44^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY44^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY44^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY44))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR43+BQ44","v":0},{"$f":"(BQ44/1000)*BU44*BV44","v":{"$error":"#N/A"}},{"$f":"BS44+BT43","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP44,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP44)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY44-1","v":8},{"$f":"IF($AY44<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY44^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY44^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY44^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY44))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ43+BY44","v":0},{"$f":"(BY44/1000)*CC44*CD44","v":{"$error":"#N/A"}},{"$f":"CA44+CB43","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX44,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX44)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY44-1","v":8},{"$f":"IF($AY44<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY44^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY44^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY44^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY44))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH43+CG44","v":0},{"$f":"(CG44/1000)*CK44*CL44","v":{"$error":"#N/A"}},{"$f":"CI44+CJ43","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF44,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF44)*(cNonTrade))","v":0}]
[null,null,null,"Type of Trees",null,"Number of trees planted",null,"Start Year of the evaluation period",null,"Finish Year of the evaluation period",null,"Total Carbon Sequestered (tonnes)",null,"Present Value of Carbon £",null,"Quantity",null,"Valuation (£)",null,null,null,null,null,null,null,null,null,null,null,10,242,5234,3710,null,null,3680,null,null,9157,null,{"$f":"AI113","v":90.8},{"$f":"AJ113","v":499.40000000000003},2633.2000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY46-1","v":8},{"$f":"IF($AY46<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY46^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY46^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY46^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY46))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB45+BA46","v":0},{"$f":"(BA46/1000)*BE46*BF46","v":{"$error":"#N/A"}},{"$f":"BC46+BD45","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ46,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ46)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY46-1","v":8},{"$f":"IF($AY46<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY46^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY46^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY46^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY46))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ45+BI46","v":0},{"$f":"(BI46/1000)*BM46*BN46","v":{"$error":"#N/A"}},{"$f":"BK46+BL45","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH46,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH46)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY46-1","v":8},{"$f":"IF($AY46<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY46^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY46^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY46^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY46))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR45+BQ46","v":0},{"$f":"(BQ46/1000)*BU46*BV46","v":{"$error":"#N/A"}},{"$f":"BS46+BT45","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP46,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP46)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY46-1","v":8},{"$f":"IF($AY46<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY46^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY46^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY46^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY46))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ45+BY46","v":0},{"$f":"(BY46/1000)*CC46*CD46","v":{"$error":"#N/A"}},{"$f":"CA46+CB45","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX46,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX46)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY46-1","v":8},{"$f":"IF($AY46<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY46^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY46^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY46^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY46))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH45+CG46","v":0},{"$f":"(CG46/1000)*CK46*CL46","v":{"$error":"#N/A"}},{"$f":"CI46+CJ45","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF46,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF46)*(cNonTrade))","v":0}]
[null,null,null,"Deciduous - Small",null,null,null,null,null,null,null,{"$f":"AU85","v":0},null,{"$f":"AV85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,294,5708,5314,null,null,5558,null,null,10631,null,{"$f":"AI114","v":363.2},{"$f":"AJ114","v":1407.4},6492.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY48-1","v":8},{"$f":"IF($AY48<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY48^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY48^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY48^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY48))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB47+BA48","v":0},{"$f":"(BA48/1000)*BE48*BF48","v":{"$error":"#N/A"}},{"$f":"BC48+BD47","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ48,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ48)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY48-1","v":8},{"$f":"IF($AY48<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY48^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY48^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY48^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY48))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ47+BI48","v":0},{"$f":"(BI48/1000)*BM48*BN48","v":{"$error":"#N/A"}},{"$f":"BK48+BL47","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH48,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH48)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY48-1","v":8},{"$f":"IF($AY48<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY48^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY48^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY48^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY48))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR47+BQ48","v":0},{"$f":"(BQ48/1000)*BU48*BV48","v":{"$error":"#N/A"}},{"$f":"BS48+BT47","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP48,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP48)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY48-1","v":8},{"$f":"IF($AY48<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY48^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY48^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY48^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY48))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ47+BY48","v":0},{"$f":"(BY48/1000)*CC48*CD48","v":{"$error":"#N/A"}},{"$f":"CA48+CB47","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX48,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX48)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY48-1","v":8},{"$f":"IF($AY48<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY48^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY48^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY48^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY48))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH47+CG48","v":0},{"$f":"(CG48/1000)*CK48*CL48","v":{"$error":"#N/A"}},{"$f":"CI48+CJ47","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF48,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF48)*(cNonTrade))","v":0}]
[null,null,null,"Deciduous - Medium",null,null,null,null,null,null,null,{"$f":"AU86","v":0},null,{"$f":"AV86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,335,5831,6693,null,null,7043,null,null,11284,null,{"$f":"AI115","v":681},{"$f":"AJ115","v":2451.6},10714.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY50-1","v":8},{"$f":"IF($AY50<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY50^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY50^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY50^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY50))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB49+BA50","v":0},{"$f":"(BA50/1000)*BE50*BF50","v":{"$error":"#N/A"}},{"$f":"BC50+BD49","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ50,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ50)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY50-1","v":8},{"$f":"IF($AY50<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY50^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY50^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY50^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY50))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ49+BI50","v":0},{"$f":"(BI50/1000)*BM50*BN50","v":{"$error":"#N/A"}},{"$f":"BK50+BL49","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH50,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH50)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY50-1","v":8},{"$f":"IF($AY50<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY50^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY50^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY50^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY50))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR49+BQ50","v":0},{"$f":"(BQ50/1000)*BU50*BV50","v":{"$error":"#N/A"}},{"$f":"BS50+BT49","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP50,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP50)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY50-1","v":8},{"$f":"IF($AY50<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY50^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY50^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY50^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY50))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ49+BY50","v":0},{"$f":"(BY50/1000)*CC50*CD50","v":{"$error":"#N/A"}},{"$f":"CA50+CB49","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX50,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX50)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY50-1","v":8},{"$f":"IF($AY50<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY50^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY50^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY50^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY50))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH49+CG50","v":0},{"$f":"(CG50/1000)*CK50*CL50","v":{"$error":"#N/A"}},{"$f":"CI50+CJ49","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF50,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF50)*(cNonTrade))","v":0}]
[null,null,null,"Deciduous - Large",null,null,null,null,null,null,null,{"$f":"AU87","v":0},null,{"$f":"AV87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,367,5739,8791,null,null,9184,null,null,11652,null,{"$f":"AI117","v":1089.6000000000001},{"$f":"AJ117","v":4222.2},17706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY52-1","v":8},{"$f":"IF($AY52<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY52^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY52^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY52^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY52))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB51+BA52","v":0},{"$f":"(BA52/1000)*BE52*BF52","v":{"$error":"#N/A"}},{"$f":"BC52+BD51","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ52,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ52)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY52-1","v":8},{"$f":"IF($AY52<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY52^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY52^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY52^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY52))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ51+BI52","v":0},{"$f":"(BI52/1000)*BM52*BN52","v":{"$error":"#N/A"}},{"$f":"BK52+BL51","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH52,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH52)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY52-1","v":8},{"$f":"IF($AY52<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY52^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY52^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY52^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY52))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR51+BQ52","v":0},{"$f":"(BQ52/1000)*BU52*BV52","v":{"$error":"#N/A"}},{"$f":"BS52+BT51","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP52,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP52)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY52-1","v":8},{"$f":"IF($AY52<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY52^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY52^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY52^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY52))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ51+BY52","v":0},{"$f":"(BY52/1000)*CC52*CD52","v":{"$error":"#N/A"}},{"$f":"CA52+CB51","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX52,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX52)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY52-1","v":8},{"$f":"IF($AY52<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY52^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY52^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY52^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY52))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH51+CG52","v":0},{"$f":"(CG52/1000)*CK52*CL52","v":{"$error":"#N/A"}},{"$f":"CI52+CJ51","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF52,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF52)*(cNonTrade))","v":0}]
[null,null,null,"Broadleaf Evergreen - Large",null,null,null,null,null,null,null,{"$f":"AU88","v":0},null,{"$f":"AV88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,367,5525,10141,null,null,10626,null,null,11560,null,{"$f":"AI119","v":1225.8},{"$f":"AJ119","v":5130.2},21156.400000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY54-1","v":8},{"$f":"IF($AY54<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY54^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY54^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY54^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY54))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB53+BA54","v":0},{"$f":"(BA54/1000)*BE54*BF54","v":{"$error":"#N/A"}},{"$f":"BC54+BD53","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ54,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ54)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY54-1","v":8},{"$f":"IF($AY54<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY54^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY54^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY54^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY54))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ53+BI54","v":0},{"$f":"(BI54/1000)*BM54*BN54","v":{"$error":"#N/A"}},{"$f":"BK54+BL53","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH54,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH54)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY54-1","v":8},{"$f":"IF($AY54<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY54^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY54^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY54^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY54))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR53+BQ54","v":0},{"$f":"(BQ54/1000)*BU54*BV54","v":{"$error":"#N/A"}},{"$f":"BS54+BT53","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP54,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP54)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY54-1","v":8},{"$f":"IF($AY54<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY54^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY54^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY54^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY54))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ53+BY54","v":0},{"$f":"(BY54/1000)*CC54*CD54","v":{"$error":"#N/A"}},{"$f":"CA54+CB53","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX54,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX54)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY54-1","v":8},{"$f":"IF($AY54<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY54^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY54^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY54^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY54))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH53+CG54","v":0},{"$f":"(CG54/1000)*CK54*CL54","v":{"$error":"#N/A"}},{"$f":"CI54+CJ53","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF54,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF54)*(cNonTrade))","v":0}]
[null,null,null,"Conifer - Large",null,null,null,null,null,null,null,{"$f":"AU89","v":0},null,{"$f":"AV89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,367,5525,10929,null,null,11646,null,null,11560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,367,5525,10929,null,null,11646,null,null,11560]
[null,null,null,null,null,"Non-traded Carbon",null,"Estimated present value before confidence scores",null,"Estimated present value after confidence scores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,5525,10929,null,null,11646,null,null,11560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY58-1","v":8},{"$f":"IF($AY58<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY58^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY58^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY58^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY58))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB57+BA58","v":0},{"$f":"(BA58/1000)*BE58*BF58","v":{"$error":"#N/A"}},{"$f":"BC58+BD57","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ58,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ58)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY58-1","v":8},{"$f":"IF($AY58<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY58^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY58^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY58^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY58))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ57+BI58","v":0},{"$f":"(BI58/1000)*BM58*BN58","v":{"$error":"#N/A"}},{"$f":"BK58+BL57","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH58,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH58)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY58-1","v":8},{"$f":"IF($AY58<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY58^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY58^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY58^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY58))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR57+BQ58","v":0},{"$f":"(BQ58/1000)*BU58*BV58","v":{"$error":"#N/A"}},{"$f":"BS58+BT57","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP58,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP58)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY58-1","v":8},{"$f":"IF($AY58<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY58^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY58^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY58^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY58))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ57+BY58","v":0},{"$f":"(BY58/1000)*CC58*CD58","v":{"$error":"#N/A"}},{"$f":"CA58+CB57","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX58,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX58)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY58-1","v":8},{"$f":"IF($AY58<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY58^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY58^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY58^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY58))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH57+CG58","v":0},{"$f":"(CG58/1000)*CK58*CL58","v":{"$error":"#N/A"}},{"$f":"CI58+CJ57","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF58,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF58)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(N47:N55)","v":0},null,{"$f":"SUMPRODUCT(N47:N55,P47:P55,R47:R55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,10929,null,null,11646,null,null,11560]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence score",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"American Holly","Asian Pear","Black Walnut",null,null,"California Live Oak",null,null,"Black Pine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY62-1","v":8},{"$f":"IF($AY62<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY62^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY62^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY62^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY62))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB61+BA62","v":0},{"$f":"(BA62/1000)*BE62*BF62","v":{"$error":"#N/A"}},{"$f":"BC62+BD61","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ62,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ62)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY62-1","v":8},{"$f":"IF($AY62<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY62^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY62^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY62^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY62))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ61+BI62","v":0},{"$f":"(BI62/1000)*BM62*BN62","v":{"$error":"#N/A"}},{"$f":"BK62+BL61","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH62,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH62)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY62-1","v":8},{"$f":"IF($AY62<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY62^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY62^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY62^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY62))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR61+BQ62","v":0},{"$f":"(BQ62/1000)*BU62*BV62","v":{"$error":"#N/A"}},{"$f":"BS62+BT61","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP62,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP62)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY62-1","v":8},{"$f":"IF($AY62<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY62^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY62^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY62^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY62))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ61+BY62","v":0},{"$f":"(BY62/1000)*CC62*CD62","v":{"$error":"#N/A"}},{"$f":"CA62+CB61","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX62,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX62)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY62-1","v":8},{"$f":"IF($AY62<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY62^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY62^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY62^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY62))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH61+CG62","v":0},{"$f":"(CG62/1000)*CK62*CL62","v":{"$error":"#N/A"}},{"$f":"CI62+CJ61","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF62,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF62)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,"Average start year",null,"Average Finish Year",null,"for the summary of outputs",null,null,null,"Quantity",null,"Valuation (£)","for the summary of outputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AZ$92+$AY64-1","v":8},{"$f":"IF($AY64<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY64^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY64^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY64^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY64))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB63+BA64","v":0},{"$f":"(BA64/1000)*BE64*BF64","v":{"$error":"#N/A"}},{"$f":"BC64+BD63","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AZ64,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ64)*(cNonTrade))","v":0},null,{"$f":"BH$92+$AY64-1","v":8},{"$f":"IF($AY64<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY64^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY64^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY64^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY64))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BJ63+BI64","v":0},{"$f":"(BI64/1000)*BM64*BN64","v":{"$error":"#N/A"}},{"$f":"BK64+BL63","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BH64,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH64)*(cNonTrade))","v":0},null,{"$f":"BP$92+$AY64-1","v":8},{"$f":"IF($AY64<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY64^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY64^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY64^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY64))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR63+BQ64","v":0},{"$f":"(BQ64/1000)*BU64*BV64","v":{"$error":"#N/A"}},{"$f":"BS64+BT63","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BP64,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP64)*(cNonTrade))","v":0},null,{"$f":"BX$92+$AY64-1","v":8},{"$f":"IF($AY64<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY64^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY64^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY64^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY64))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BZ63+BY64","v":0},{"$f":"(BY64/1000)*CC64*CD64","v":{"$error":"#N/A"}},{"$f":"CA64+CB63","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(BX64,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX64)*(cNonTrade))","v":0},null,{"$f":"CF$92+$AY64-1","v":8},{"$f":"IF($AY64<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY64^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY64^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY64^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY64))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CH63+CG64","v":0},{"$f":"(CG64/1000)*CK64*CL64","v":{"$error":"#N/A"}},{"$f":"CI64+CJ63","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CF64,discYears,2,0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF64)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,{"$f":"IFERROR((AVERAGE(H47:H55)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE(J47:J55)),\"0\")","v":"0"},null,null,null,null,null,{"$f":"IFERROR((AVERAGE(P47:P55)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE(R47:R55)),\"0\")","v":"0"},null,null,null,null,null,null,null,null,null,null,null,null,55,0,{"$f":"612-AG41","v":147},null,null,2,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that SMUD indicates there is a value between years 0 and 1 for two trees only. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"F59","v":0}]
[">>HIDE_BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seqYearsCarbon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Trees","max year - after that it is fixed","Carbon","> max year use max value","up to yr",null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Small",30,{"$f":"-0.0032*AR71^4 + 0.206*AR71^3 - 4.6898*AR71^2 + 53.926*AR71","v":366.96000000000026},367,60,null,"."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Medium",40,{"$f":"-0.0074*AR72^4 + 0.9495*AR72^3 - 44.211*AR72^2 + 860.38*AR72","v":5501.6000000000058},5525,80,null,"."]
[null,null,"Whitford et al paper uses a simple methodology of % of tree cover of x ha. This is based on work from Noavke and Flemming. Look back at the novak work to come up with appropriate values. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Large",50,{"$f":"0.00067*AR73^4 - 0.0544*AR73^3 - 2.6254*AR73^2 + 403.17*AR73","v":10982.5},10929,100,"amended to be 0.00067 rather than 0.0007","."]
[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,"Broadleaf Evergreen - Large",50,{"$f":"-3.583*AR74^2 + 411.87*AR74","v":11636},11646,100,null,"."]
[null,null,"CNT uses values from Michigan state university (Getter et al 2009) (pg40) for green roofs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confier - Large",40,{"$f":"0.4729*AR75^3-42.816*AR75^2+1245.1*AR75","v":11563.999999999993},11560,100,null,"."]
[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,"CNT highlights further research requried 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,null,null,null,null,null,null,null,"seqEqns","x4","x3","x2","x",null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",-3.2000000000000002E-3,0.20599999999999999,-4.6898,53.926000000000002,"y = -0.0032x4 + 0.206x3 - 4.6898x2 + 53.926x","."]
[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,"Deciduous - Medium",-7.4000000000000003E-3,0.94950000000000001,-44.210999999999999,860.38,"y = -0.0074x4 + 0.9495x3 - 44.211x2 + 860.38x","."]
[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,"Deciduous - Large",6.9999999999999999E-4,-5.4399999999999997E-2,-2.6254,403.17,"y = 0.0007x4 - 0.0544x3 - 2.6254x2 + 403.17x",".","<<< amended to be 0.00067 rather than 0.0007",null,null,null,null,null,null,"<<< not amended yet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0,0,-3.5830000000000002,411.87,"y = -3.583x2 + 411.87x","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",0,0.47289999999999999,-42.816000000000003,1245.0999999999999,"y = 0.4729x3 - 42.816x2 + 1245.1x","."]
[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,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,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($AY$92,0,AW85,100,AX85-AW85+1),AX85-AW85+1,0)/1000","v":0},{"$f":"IFERROR((VLOOKUP(AT85,OFFSET($AY$92,0,AW85,100,AY85-AW85+1),AY85-AW85+1,0)),\"0\")","v":0},{"$f":"MATCH(AW$84&$AQ85,$AZ$88:$CL$88,0)","v":1},{"$f":"MATCH(AX$84&$AQ85,$AZ$88:$CL$88,0)","v":3},5]
[null,"SMUD tool",null,"https://usage.smud.org/treebenefit/default.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Medium",{"$f":"F49","v":0},{"$f":"H49","v":0},{"$f":"J49","v":0},{"$f":"VLOOKUP(AT86,OFFSET($AY$92,0,AW86,100,AX86-AW86+1),AX86-AW86+1,0)/1000","v":0},{"$f":"IFERROR((VLOOKUP(AT86,OFFSET($AY$92,0,AW86,100,AY86-AW86+1),AY86-AW86+1,0)),\"0\")","v":0},{"$f":"MATCH(AW$84&$AQ86,$AZ$88:$CL$88,0)","v":9},11,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Large",{"$f":"F51","v":0},{"$f":"H51","v":0},{"$f":"J51","v":0},{"$f":"VLOOKUP(AT87,OFFSET($AY$92,0,AW87,100,AX87-AW87+1),AX87-AW87+1,0)/1000","v":0},{"$f":"IFERROR((VLOOKUP(AT87,OFFSET($AY$92,0,AW87,100,AY87-AW87+1),AY87-AW87+1,0)),\"0\")","v":0},17,19,21]
[null,"Approach taken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broadleaf Evergreen - Large",{"$f":"F53","v":0},{"$f":"H53","v":0},{"$f":"J53","v":0},{"$f":"VLOOKUP(AT88,OFFSET($AY$92,0,AW88,100,AX88-AW88+1),AX88-AW88+1,0)/1000","v":0},{"$f":"IFERROR((VLOOKUP(AT88,OFFSET($AY$92,0,AW88,100,AY88-AW88+1),AY88-AW88+1,0)),\"0\")","v":0},25,27,29,{"$f":"AZ89&AZ90","v":"MainDeciduous - Small"},{"$f":"BA89&BA90","v":"Deciduous - Small"},"seqCarbDeciduous - Small","Deciduous - Small","pvCarbDeciduous - Small","","","","MainDeciduous - Medium","Deciduous - Medium","seqCarbDeciduous - Medium","Deciduous - Medium","pvCarbDeciduous - Medium","","","","MainDeciduous - Large","Deciduous - Large","seqCarbDeciduous - Large","Deciduous - Large","pvCarbDeciduous - Large","","","","MainBroadleaf Evergreen - Large","Broadleaf Evergreen - Large","seqCarbBroadleaf Evergreen - Large","Broadleaf Evergreen - Large","pvCarbBroadleaf Evergreen - Large","","","","MainConfier - Large","Confier - Large","seqCarbConfier - Large","Confier - Large","pvCarbConfier - Large","",""]
[null,"Values developed from the SMUD tool for small, medium and large decidious and large broadleaf evergreen and conifers. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confier - Large",{"$f":"F55","v":0},{"$f":"H55","v":0},{"$f":"J55","v":0},{"$f":"VLOOKUP(AT89,OFFSET($AY$92,0,AW89,100,AX89-AW89+1),AX89-AW89+1,0)/1000","v":0},{"$f":"IFERROR((VLOOKUP(AT89,OFFSET($AY$92,0,AW89,100,AY89-AW89+1),AY89-AW89+1,0)),\"0\")","v":0},33,35,37,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb",null,null,null,"Main",null,"seqCarb",null,"pvCarb"]
[null,"1,2,5,10,20,30,(40), (50) used to give values and create equations. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deciduous - Small",{"$f":"AZ90","v":"Deciduous - Small"},{"$f":"BA90","v":"Deciduous - Small"},{"$f":"BB90","v":"Deciduous - Small"},{"$f":"BC90","v":"Deciduous - Small"},null,null,null,"Deciduous - Medium",{"$f":"BH90","v":"Deciduous - Medium"},{"$f":"BI90","v":"Deciduous - Medium"},{"$f":"BJ90","v":"Deciduous - Medium"},{"$f":"BK90","v":"Deciduous - Medium"},null,null,null,"Deciduous - Large",{"$f":"BP90","v":"Deciduous - Large"},{"$f":"BQ90","v":"Deciduous - Large"},{"$f":"BR90","v":"Deciduous - Large"},{"$f":"BS90","v":"Deciduous - Large"},null,null,null,"Broadleaf Evergreen - Large",{"$f":"BX90","v":"Broadleaf Evergreen - Large"},{"$f":"BY90","v":"Broadleaf Evergreen - Large"},{"$f":"BZ90","v":"Broadleaf Evergreen - Large"},{"$f":"CA90","v":"Broadleaf Evergreen - Large"},null,null,null,"Confier - Large",{"$f":"CF90","v":"Confier - Large"},{"$f":"CG90","v":"Confier - Large"},{"$f":"CH90","v":"Confier - Large"},{"$f":"CI90","v":"Confier - Large"}]
[null,"Values cease for small trees at 30 years therefore constant value used thereafter - conservative would be to not include any further values after 30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV",null,null,null,null,"Carbon per year per no trees (kg)","Cumulative Carbon","Present value /yr","Cumulative PV"]
[null,"Values cease at 40 for medium and conifer trees - conservative approach again would be to stop at 40 years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"VLOOKUP(AZ90,$AQ$85:$AS$89,3,0)","v":0},{"$f":"IF($AY92<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY92^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY92^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY92^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY92))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BA92","v":0},{"$f":"(BA92/1000)*BE92*BF92","v":0},{"$f":"BC92","v":0},{"$f":"IFERROR(VLOOKUP(AZ92,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ92)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(BH90,$AQ$85:$AS$89,3,0)","v":0},{"$f":"IF($AY92<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY92^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY92^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY92^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY92))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},{"$f":"BI92","v":0},{"$f":"(BI92/1000)*BM92*BN92","v":0},{"$f":"BK92","v":0},{"$f":"IFERROR(VLOOKUP(BH92,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH92)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(BP90,$AQ$85:$AS$89,3,0)","v":0},{"$f":"IF($AY92<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY92^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY92^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY92^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY92))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BQ92","v":0},{"$f":"(BQ92/1000)*BU92*BV92","v":0},{"$f":"BS92","v":0},{"$f":"IFERROR(VLOOKUP(BP92,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP92)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(BX90,$AQ$85:$AS$89,3,0)","v":0},{"$f":"IF($AY92<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY92^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY92^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY92^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY92))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},{"$f":"BY92","v":0},{"$f":"(BY92/1000)*CC92*CD92","v":0},{"$f":"CA92","v":0},{"$f":"IFERROR(VLOOKUP(BX92,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX92)*(cNonTrade))","v":0},null,{"$f":"VLOOKUP(CF90,$AQ$85:$AS$89,3,0)","v":0},{"$f":"IF($AY92<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY92^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY92^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY92^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY92))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},{"$f":"CG92","v":0},{"$f":"(CG92/1000)*CK92*CL92","v":0},{"$f":"CI92","v":0},{"$f":"IFERROR(VLOOKUP(CF92,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF92)*(cNonTrade))","v":0}]
[null,"Values for large trees deciduous and broadlead stop at 50 - conservative appraoch could be adopted again. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"AZ$92+$AY93-1","v":1},{"$f":"IF($AY93<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY93^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY93^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY93^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY93))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},{"$f":"BB92+BA93","v":0},{"$f":"(BA93/1000)*BE93*BF93","v":0},{"$f":"BC93+BD92","v":0},0,0,null,{"$f":"BH$92+$AY93-1","v":1},0,{"$f":"BJ92+BI93","v":0},{"$f":"(BI93/1000)*BM93*BN93","v":0},{"$f":"BK93+BL92","v":0},{"$f":"IFERROR(VLOOKUP(BH93,discYears,2,0),0)","v":0},0,null,{"$f":"BP$92+$AY93-1","v":1},0,{"$f":"BR92+BQ93","v":0},{"$f":"(BQ93/1000)*BU93*BV93","v":0},{"$f":"BS93+BT92","v":0},0,0,null,{"$f":"BX$92+$AY93-1","v":1},0,{"$f":"BZ92+BY93","v":0},{"$f":"(BY93/1000)*CC93*CD93","v":0},{"$f":"CA93+CB92","v":0},0,0,null,{"$f":"CF$92+$AY93-1","v":1},0,{"$f":"CH92+CG93","v":0},{"$f":"(CG93/1000)*CK93*CL93","v":0},{"$f":"CI93+CJ92","v":0},0,0]
[null,"The Tree Benefit Estimator, developed by Sacramento Municipal Utility District (SMUD), was based on the experience of the SMUD's Shade Tree program. In developing this simplified and easy-to-use method for estimating the tree planting benefits, broad assumptions have been made regarding trees' impact on direct shading benefits, impacts of indirect or evapotranspiration effect, heating penalty in winter months, tree growth rates and tree survival rates. As a result, this method may yield less precise results than a more tailored approach. Staff from the Center for Urban Forest Research, Pacific Southwest Research Station, USDA Forest Service, University of California, Davis, have reviewed the Tree Benefits Estimator.\n\nTHis is a simplified method adopted for this tool, and if these values are signficant, then a more detailed study is appropriate. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  =IFERROR((((1.846*(D66*E66*F66)^1.061)/((G66^0.0424)*(H66^0.0217)*(C66^0.0854)))*I66),\"0\")",null,null,null,null,3,{"$f":"AZ$92+$AY94-1","v":2},0,{"$f":"BB93+BA94","v":0},{"$f":"(BA94/1000)*BE94*BF94","v":0},{"$f":"BC94+BD93","v":0},0,0,null,{"$f":"BH$92+$AY94-1","v":2},0,{"$f":"BJ93+BI94","v":0},{"$f":"(BI94/1000)*BM94*BN94","v":0},{"$f":"BK94+BL93","v":0},0,0,null,{"$f":"BP$92+$AY94-1","v":2},{"$f":"IF($AY94<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY94^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY94^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY94^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY94))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},{"$f":"BR93+BQ94","v":0},{"$f":"(BQ94/1000)*BU94*BV94","v":0},{"$f":"BS94+BT93","v":0},0,0,null,{"$f":"BX$92+$AY94-1","v":2},0,{"$f":"BZ93+BY94","v":0},{"$f":"(BY94/1000)*CC94*CD94","v":0},{"$f":"CA94+CB93","v":0},0,0,null,{"$f":"CF$92+$AY94-1","v":2},0,{"$f":"CH93+CG94","v":0},{"$f":"(CG94/1000)*CK94*CL94","v":0},{"$f":"CI94+CJ93","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3,0,0,{"$f":"(BA95/1000)*BE95*BF95","v":0},0,0,0,null,3,0,0,{"$f":"(BI95/1000)*BM95*BN95","v":0},0,0,0,null,3,0,0,{"$f":"(BQ95/1000)*BU95*BV95","v":0},0,0,0,null,3,0,0,{"$f":"(BY95/1000)*CC95*CD95","v":0},0,0,0,null,3,0,0,{"$f":"(CG95/1000)*CK95*CL95","v":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,5,4,0,0,0,0,0,0,null,4,0,0,0,0,0,0,null,4,0,0,0,0,0,0,null,4,0,0,0,0,0,0,null,4,0,0,0,0,0,0]
[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,6,5,0,0,0,0,0,0,null,5,0,0,0,0,0,0,null,5,0,0,0,0,0,0,null,5,0,0,0,0,0,0,null,5,0,0,0,0,0,0]
[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,7,6,0,0,0,0,0,0,null,6,0,0,0,0,0,0,null,6,0,0,0,0,0,0,null,6,0,0,0,0,0,0,null,6,0,0,0,0,0,0]
[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,8,7,0,0,0,0,0,{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ99)*(cNonTrade))","v":0},null,7,0,0,0,0,0,0,null,7,0,0,0,0,0,0,null,7,0,0,0,0,0,0,null,7,0,0,0,0,0,0]
[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,9,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0,null,8,0,0,0,0,0,0]
[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,10,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0,null,9,0,0,0,0,0,0]
[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,11,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0,null,10,0,0,0,0,0,0]
[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,12,11,0,0,0,0,0,0,null,11,0,0,0,0,0,0,null,11,0,0,0,0,0,0,null,11,0,0,0,0,0,0,null,11,0,0,0,0,0,0]
[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,13,12,0,0,0,0,0,0,null,12,0,0,0,0,0,0,null,12,0,0,0,0,0,0,null,12,0,0,0,0,0,0,null,12,0,0,0,0,0,0]
[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,14,13,0,0,0,0,0,0,null,13,0,0,0,0,0,0,null,13,0,0,0,0,0,0,null,13,0,0,0,0,0,0,null,13,0,0,0,0,0,0]
[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,15,14,0,0,0,0,0,0,null,14,0,0,0,0,0,0,null,14,0,0,0,0,0,0,null,14,0,0,0,0,0,0,null,14,0,0,0,0,0,0]
[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,16,15,0,0,0,0,0,0,null,15,0,0,0,0,0,0,null,15,0,0,0,0,0,0,null,15,0,0,0,0,0,0,null,15,0,0,0,0,0,0]
[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,17,16,0,0,0,0,0,0,null,16,0,0,0,0,0,0,null,16,0,0,0,0,0,0,null,16,0,0,0,0,0,0,null,16,0,0,0,0,0,0]
[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,"Western oregong and washington tree guide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,17,0,0,0,0,0,0,null,17,0,0,0,0,0,0,null,17,0,0,0,0,0,0,null,17,0,0,0,0,0,0,null,17,0,0,0,0,0,0]
[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,"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,19,18,0,0,0,0,0,0,null,18,0,0,0,0,0,0,null,18,0,0,0,0,0,0,null,18,0,0,0,0,0,0,null,18,0,0,0,0,0,0]
[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,"Years","Small","Medium","large",null,"Small","Medium","large",null,null,null,null,null,null,null,null,null,null,null,null,null,20,19,0,0,0,0,0,0,null,19,0,0,0,0,0,0,null,19,0,0,0,0,0,0,null,19,0,0,0,0,0,0,null,19,0,0,0,0,0,0]
[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,5,0,0,6,null,{"$f":"100*AE112*0.454","v":0},{"$f":"100*AF112*0.454","v":0},{"$f":"100*AG112*0.454","v":272.40000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,21,20,0,0,0,0,0,0,null,20,0,0,0,0,0,0,null,20,0,0,0,0,0,0,null,20,0,0,0,0,0,0,null,20,0,0,0,0,0,0]
[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,10,2,11,58,null,{"$f":"100*AE113*0.454","v":90.8},499.40000000000003,2633.2000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,22,21,0,0,0,0,0,0,null,21,0,0,0,0,0,0,null,21,0,0,0,0,0,0,null,21,0,0,0,0,0,0,null,21,0,0,0,0,0,0]
[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,15,8,31,143,null,363.2,1407.4,6492.2,null,null,null,null,null,null,null,null,null,null,null,null,null,23,22,0,0,0,0,0,0,null,22,0,0,0,0,0,0,null,22,0,0,0,0,0,0,null,22,0,0,0,0,0,0,null,22,0,0,0,0,0,0]
[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,20,15,54,236,null,681,2451.6,10714.4,null,null,null,null,null,null,null,null,null,null,null,null,null,24,23,0,0,0,0,0,0,null,23,0,0,0,0,0,0,null,23,0,0,0,0,0,0,null,23,0,0,0,0,0,0,null,23,0,0,0,0,0,0]
[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,25,20,76,321,null,908,3450.4,14573.4,null,null,null,null,null,null,null,null,null,null,null,null,null,25,24,0,0,0,0,0,0,null,24,0,0,0,0,0,0,null,24,0,0,0,0,0,0,null,24,0,0,0,0,0,0,null,24,0,0,0,0,0,0]
[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,30,24,93,390,null,1089.6000000000001,4222.2,17706,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0,0,0,0,0,0,null,25,0,0,0,0,0,0,null,25,0,0,0,0,0,0,null,25,0,0,0,0,0,0,null,25,0,0,0,0,0,0]
[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,35,27,106,439,null,1225.8,4812.4000000000005,19930.600000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,27,26,0,0,0,0,0,0,null,26,0,0,0,0,0,0,null,26,0,0,0,0,0,0,null,26,0,0,0,0,0,0,null,26,0,0,0,0,0,0]
[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,40,27,113,466,null,1225.8,5130.2,21156.400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,28,27,0,0,0,0,0,0,null,27,0,0,0,0,0,0,null,27,0,0,0,0,0,0,null,27,0,0,0,0,0,0,null,27,0,0,0,0,0,0]
[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,29,28,0,0,0,0,0,0,null,28,0,0,0,0,0,0,null,28,0,0,0,0,0,0,null,28,0,0,0,0,0,0,null,28,0,0,0,0,0,0]
[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,30,29,0,0,0,0,0,0,null,29,0,0,0,0,0,0,null,29,0,0,0,0,0,0,null,29,0,0,0,0,0,0,null,29,0,0,0,0,0,0]
[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,31,30,0,0,0,0,0,0,null,30,0,0,0,0,0,0,null,30,0,0,0,0,0,0,null,30,0,0,0,0,0,0,null,30,0,0,0,0,0,0]
[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,32,31,0,0,0,0,0,0,null,31,0,0,0,0,0,0,null,31,0,0,0,0,0,0,null,31,0,0,0,0,0,0,null,31,0,0,0,0,0,0]
[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,33,32,{"$f":"IF($AY124<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY124^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY124^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY124^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY124))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(AZ124,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ124)*(cNonTrade))","v":0},null,32,{"$f":"IF($AY124<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY124^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY124^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY124^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY124))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BH124,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH124)*(cNonTrade))","v":0},null,32,{"$f":"IF($AY124<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY124^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY124^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY124^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY124))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BP124,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP124)*(cNonTrade))","v":0},null,32,{"$f":"IF($AY124<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY124^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY124^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY124^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY124))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BX124,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX124)*(cNonTrade))","v":0},null,32,{"$f":"IF($AY124<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY124^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY124^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY124^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY124))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(CF124,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF124)*(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,34,33,0,0,0,0,0,0,null,33,0,0,0,0,0,0,null,33,0,0,0,0,0,0,null,33,0,0,0,0,0,0,null,33,0,0,0,0,0,0]
[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,35,34,0,0,0,0,0,0,null,34,0,0,0,0,0,0,null,34,0,0,0,0,0,0,null,34,0,0,0,0,0,0,null,34,0,0,0,0,0,0]
[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,36,35,0,0,0,0,0,0,null,35,0,0,0,0,0,0,null,35,0,0,0,0,0,0,null,35,0,0,0,0,0,0,null,35,0,0,0,0,0,0]
[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,37,36,0,0,0,0,0,0,null,36,0,0,0,0,0,0,null,36,0,0,0,0,0,0,null,36,0,0,0,0,0,0,null,36,0,0,0,0,0,0]
[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,38,37,0,0,0,0,0,0,null,37,0,0,0,0,0,0,null,37,0,0,0,0,0,0,null,37,0,0,0,0,0,0,null,37,0,0,0,0,0,0]
[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,39,38,0,0,0,0,0,0,null,38,0,0,0,0,0,0,null,38,0,0,0,0,0,0,null,38,0,0,0,0,0,0,null,38,0,0,0,0,0,0]
[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,40,39,0,0,0,0,0,0,null,39,0,0,0,0,0,0,null,39,0,0,0,0,0,0,null,39,0,0,0,0,0,0,null,39,0,0,0,0,0,0]
[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,41,40,0,0,0,0,0,0,null,40,0,0,0,0,0,0,null,40,0,0,0,0,0,0,null,40,0,0,0,0,0,0,null,40,0,0,0,0,0,0]
[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,42,41,0,0,0,0,0,0,null,41,0,0,0,0,0,0,null,41,0,0,0,0,0,0,null,41,0,0,0,0,0,0,null,41,0,0,0,0,0,0]
[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,43,42,0,0,0,0,0,0,null,42,0,0,0,0,0,0,null,42,0,0,0,0,0,0,null,42,0,0,0,0,0,0,null,42,0,0,0,0,0,0]
[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,44,43,0,0,0,0,0,0,null,43,0,0,0,0,0,0,null,43,0,0,0,0,0,0,null,43,0,0,0,0,0,0,null,43,0,0,0,0,0,0]
[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,45,44,0,0,0,0,0,0,null,44,0,0,0,0,0,0,null,44,0,0,0,0,0,0,null,44,0,0,0,0,0,0,null,44,0,0,0,0,0,0]
[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,46,45,0,0,0,0,0,0,null,45,0,0,0,0,0,0,null,45,0,0,0,0,0,0,null,45,0,0,0,0,0,0,null,45,0,0,0,0,0,0]
[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,47,46,0,0,0,0,0,0,null,46,0,0,0,0,0,0,null,46,0,0,0,0,0,0,null,46,0,0,0,0,0,0,null,46,0,0,0,0,0,0]
[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,48,47,0,0,0,0,0,0,null,47,0,0,0,0,0,0,null,47,0,0,0,0,0,0,null,47,0,0,0,0,0,0,null,47,0,0,0,0,0,0]
[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,49,48,0,0,0,0,0,0,null,48,0,0,0,0,0,0,null,48,0,0,0,0,0,0,null,48,0,0,0,0,0,0,null,48,0,0,0,0,0,0]
[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,50,49,0,0,0,0,0,0,null,49,0,0,0,0,0,0,null,49,0,0,0,0,0,0,null,49,0,0,0,0,0,0,null,49,0,0,0,0,0,0]
[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,51,50,0,0,0,0,0,0,null,50,0,0,0,0,0,0,null,50,0,0,0,0,0,0,null,50,0,0,0,0,0,0,null,50,0,0,0,0,0,0]
[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,52,51,0,0,0,0,0,0,null,51,0,0,0,0,0,0,null,51,0,0,0,0,0,0,null,51,0,0,0,0,0,0,null,51,0,0,0,0,0,0]
[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,53,52,0,0,0,0,0,0,null,52,0,0,0,0,0,0,null,52,0,0,0,0,0,0,null,52,0,0,0,0,0,0,null,52,0,0,0,0,0,0]
[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,54,53,0,0,0,0,0,0,null,53,0,0,0,0,0,0,null,53,0,0,0,0,0,0,null,53,0,0,0,0,0,0,null,53,0,0,0,0,0,0]
[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,55,54,0,0,0,0,0,0,null,54,0,0,0,0,0,0,null,54,0,0,0,0,0,0,null,54,0,0,0,0,0,0,null,54,0,0,0,0,0,0]
[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,56,55,0,0,0,0,0,0,null,55,0,0,0,0,0,0,null,55,0,0,0,0,0,0,null,55,0,0,0,0,0,0,null,55,0,0,0,0,0,0]
[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,57,56,0,0,0,0,0,0,null,56,0,0,0,0,0,0,null,56,0,0,0,0,0,0,null,56,0,0,0,0,0,0,null,56,0,0,0,0,0,0]
[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,58,57,0,0,0,0,0,0,null,57,0,0,0,0,0,0,null,57,0,0,0,0,0,0,null,57,0,0,0,0,0,0,null,57,0,0,0,0,0,0]
[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,59,58,0,0,0,0,0,0,null,58,0,0,0,0,0,0,null,58,0,0,0,0,0,0,null,58,0,0,0,0,0,0,null,58,0,0,0,0,0,0]
[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,60,59,0,0,0,0,0,0,null,59,0,0,0,0,0,0,null,59,0,0,0,0,0,0,null,59,0,0,0,0,0,0,null,59,0,0,0,0,0,0]
[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,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,60,0,0,0,0,0,0]
[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,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,61,0,0,0,0,0,0]
[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,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,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,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,63,0,0,0,0,0,0]
[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,65,64,{"$f":"IF($AY156<=VLOOKUP(BA$90,seqYearsCarbon,2,0),(((VLOOKUP(BA$90,seqEqns,2,0)*$AY156^4)+(VLOOKUP(BA$90,seqEqns,3,0)*$AY156^3)+(VLOOKUP(BA$90,seqEqns,4,0)*$AY156^2)+(VLOOKUP(BA$90,seqEqns,5,0)*$AY156))*(VLOOKUP(BA$90,seqTrees,2,0)/100)),(VLOOKUP(BA$90,seqYearsCarbon,4,0)*VLOOKUP(BA$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(AZ156,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ156)*(cNonTrade))","v":0},null,64,{"$f":"IF($AY156<=VLOOKUP(BI$90,seqYearsCarbon,2,0),(((VLOOKUP(BI$90,seqEqns,2,0)*$AY156^4)+(VLOOKUP(BI$90,seqEqns,3,0)*$AY156^3)+(VLOOKUP(BI$90,seqEqns,4,0)*$AY156^2)+(VLOOKUP(BI$90,seqEqns,5,0)*$AY156))*(VLOOKUP(BI$90,seqTrees,2,0)/100)),(VLOOKUP(BI$90,seqYearsCarbon,4,0)*VLOOKUP(BI$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BH156,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH156)*(cNonTrade))","v":0},null,64,{"$f":"IF($AY156<=VLOOKUP(BQ$90,seqYearsCarbon,2,0),(((VLOOKUP(BQ$90,seqEqns,2,0)*$AY156^4)+(VLOOKUP(BQ$90,seqEqns,3,0)*$AY156^3)+(VLOOKUP(BQ$90,seqEqns,4,0)*$AY156^2)+(VLOOKUP(BQ$90,seqEqns,5,0)*$AY156))*(VLOOKUP(BQ$90,seqTrees,2,0)/100)),(VLOOKUP(BQ$90,seqYearsCarbon,4,0)*VLOOKUP(BQ$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BP156,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP156)*(cNonTrade))","v":0},null,64,{"$f":"IF($AY156<=VLOOKUP(BY$90,seqYearsCarbon,2,0),(((VLOOKUP(BY$90,seqEqns,2,0)*$AY156^4)+(VLOOKUP(BY$90,seqEqns,3,0)*$AY156^3)+(VLOOKUP(BY$90,seqEqns,4,0)*$AY156^2)+(VLOOKUP(BY$90,seqEqns,5,0)*$AY156))*(VLOOKUP(BY$90,seqTrees,2,0)/100)),(VLOOKUP(BY$90,seqYearsCarbon,4,0)*VLOOKUP(BY$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(BX156,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX156)*(cNonTrade))","v":0},null,64,{"$f":"IF($AY156<=VLOOKUP(CG$90,seqYearsCarbon,2,0),(((VLOOKUP(CG$90,seqEqns,2,0)*$AY156^4)+(VLOOKUP(CG$90,seqEqns,3,0)*$AY156^3)+(VLOOKUP(CG$90,seqEqns,4,0)*$AY156^2)+(VLOOKUP(CG$90,seqEqns,5,0)*$AY156))*(VLOOKUP(CG$90,seqTrees,2,0)/100)),(VLOOKUP(CG$90,seqYearsCarbon,4,0)*VLOOKUP(CG$90,seqTrees,2,0)/100))","v":0},0,0,0,{"$f":"IFERROR(VLOOKUP(CF156,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF156)*(cNonTrade))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,65,0,0,0,0,0,0,null,65,0,0,0,0,0,0,null,65,0,0,0,0,0,0,null,65,0,0,0,0,0,0,null,65,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"AZ$92+$AY158-1","v":66},0,{"$f":"BB157+BA158","v":0},0,{"$f":"BC158+BD157","v":0},0,0,null,{"$f":"BH$92+$AY158-1","v":66},0,{"$f":"BJ157+BI158","v":0},0,{"$f":"BK158+BL157","v":0},0,0,null,{"$f":"BP$92+$AY158-1","v":66},0,{"$f":"BR157+BQ158","v":0},0,{"$f":"BS158+BT157","v":0},0,0,null,{"$f":"BX$92+$AY158-1","v":66},0,{"$f":"BZ157+BY158","v":0},0,{"$f":"CA158+CB157","v":0},0,0,null,{"$f":"CF$92+$AY158-1","v":66},0,{"$f":"CH157+CG158","v":0},0,{"$f":"CI158+CJ157","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,null,null,null,null,null,null,null,null,68,67,0,0,{"$f":"(BA159/1000)*BE159*BF159","v":0},0,0,0,null,67,0,0,{"$f":"(BI159/1000)*BM159*BN159","v":0},0,0,0,null,67,0,0,{"$f":"(BQ159/1000)*BU159*BV159","v":0},0,0,0,null,67,0,0,{"$f":"(BY159/1000)*CC159*CD159","v":0},0,0,0,null,67,0,0,{"$f":"(CG159/1000)*CK159*CL159","v":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,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,68,0,0,0,0,0,0]
[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,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,69,0,0,0,0,0,0]
[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,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,70,0,0,0,0,0,0]
[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,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,71,0,0,0,0,0,0]
[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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,80,0,0,0,0,0,0]
[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,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,81,0,0,0,0,0,0]
[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,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,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,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,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,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,84,0,0,0,0,0,0]
[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,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,85,0,0,0,0,0,0]
[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,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,86,0,0,0,0,0,0]
[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,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,87,0,0,0,0,0,0]
[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,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,88,0,0,0,0,0,0]
[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,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,89,0,0,0,0,0,0]
[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,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,90,0,0,0,0,0,0]
[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,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,91,0,0,0,0,0,0]
[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,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,92,0,0,0,0,0,0]
[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,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,93,0,0,0,0,0,0]
[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,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,94,0,0,0,0,0,0]
[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,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,95,0,0,0,0,0,0]
[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,97,96,0,0,0,0,0,0,null,96,0,0,0,0,0,0,null,96,0,0,0,0,0,0,null,96,0,0,0,0,0,0,null,96,0,0,0,0,0,0]
[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,98,97,0,0,0,0,0,0,null,97,0,0,0,0,0,0,null,97,0,0,0,0,0,0,null,97,0,0,0,0,0,0,null,97,0,0,0,0,0,0]
[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,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,98,0,0,0,0,0,0]
[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,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,99,0,0,0,0,0,0]
[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,101,100,0,{"$f":"BB191+BA192","v":0},{"$f":"(BA192/1000)*BE192*BF192","v":0},{"$f":"BC192+BD191","v":0},{"$f":"IFERROR(VLOOKUP(AZ192,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=AZ192)*(cNonTrade))","v":0},null,100,0,{"$f":"BJ191+BI192","v":0},{"$f":"(BI192/1000)*BM192*BN192","v":0},{"$f":"BK192+BL191","v":0},{"$f":"IFERROR(VLOOKUP(BH192,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BH192)*(cNonTrade))","v":0},null,100,0,{"$f":"BR191+BQ192","v":0},{"$f":"(BQ192/1000)*BU192*BV192","v":0},{"$f":"BS192+BT191","v":0},{"$f":"IFERROR(VLOOKUP(BP192,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BP192)*(cNonTrade))","v":0},null,100,0,{"$f":"BZ191+BY192","v":0},{"$f":"(BY192/1000)*CC192*CD192","v":0},{"$f":"CA192+CB191","v":0},{"$f":"IFERROR(VLOOKUP(BX192,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=BX192)*(cNonTrade))","v":0},null,100,0,{"$f":"CH191+CG192","v":0},{"$f":"(CG192/1000)*CK192*CL192","v":0},{"$f":"CI192+CJ191","v":0},{"$f":"IFERROR(VLOOKUP(CF192,discYears,2,0),0)","v":0},{"$f":"SUMPRODUCT((cNonTradeLevels=$AR$68)*(cNonTradeYears=CF192)*(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,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,101,0,0,0,0,0,0]
[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,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,102,0,0,0,0,0,0]
[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,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,103,0,0,0,0,0,0]
[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,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,104,0,0,0,0,0,0]
[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,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,105,0,0,0,0,0,0]
[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,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,106,0,0,0,0,0,0]
[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,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,107,0,0,0,0,0,0]

{"sheet":"F - Flooding","index":16,"n_rows":106,"n_cols":27,"rows_kept":106,"cut":false,"hidden":false,"merged":[[17,6,17,8],[17,14,17,16],[17,10,17,12],[38,4,38,18],[39,4,39,18],[24,4,24,18],[25,4,25,18],[5,2,5,18],[6,2,6,18],[7,2,7,18],[8,2,8,18],[9,2,9,18],[27,16,27,18],[42,16,42,18],[102,10,102,12],[89,4,89,18],[71,4,71,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,"Provision of additional storage area will reduce flood risk to properties and roads around Killingworth Lake/West Moor roundabout, as well as reducing peak flows in the downstream sewer and drainage systems."]
[null,2,"Detailed assessment used the multi-coloured manual to generate an expected benefit arising from reduced flood risk of £36,566,464 (NPV)"]
[null,3,"Estimated that 300 hours could be saved as a result of reduced traffic disruption from flooding at West Moor roundabout. "]
[null,4,"Benefits assumed to start in 2017 and end in 2117"]
[null,5,"Assessment based on feasibility study and further detailed modelling. Therefore, confidence level of 100% selected for both property flood risk benefits and reduced travel disruption."]
[]
[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,"Scenario",null,"Present value damage before certainty confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value damage after certainty / confidence applied",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,49750302.778428428,null,1,null,1,null,{"$f":"G30*I30*K30","v":49750302.778428428},null,null,null,"Start",null,"End"]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,0,null,1,null,1,null,{"$f":"G32*I32*K32","v":0},null,null,null,2017,null,2117]
[]
[]
[]
[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,"Scenario",null,"Present value before certainty / confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value benefit after certainty / confidence applied",null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,null,"Baseline scenario",{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"G45*I45*K45","v":0},null,null,null,"Start",null,"End",null,null,null,null,null,null,"Proposed scenario",{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"}]
[]
[]
[]
[]
[]
[null,"SECTION F3"]
[]
[null,null,null,null,"Notes:"]
[null,null,null,null,"Complete this table if you have calculated the average annual damages assessment for the baseline and proposed scenarios for the scheme"]
[]
[null,null,null,null,"Scenario",null,"Damage to property: AAD (£)",null,"Other damage costs: AAD (£)",null,"Other damage costs: description",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value before certainty / confidence applied",null,"Present value after certainty / confidence applied"]
[]
[null,null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,0,null,0,null,"User to insert text",null,null,null,null,null,{"$f":"'Present Value Calcs'!BA13","v":0},null,{"$f":"Q58*O58*M58","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,0,null,0,null,"User to insert text",null,null,null,null,null,{"$f":"'Present Value Calcs'!BC13","v":0},null,{"$f":"Q60*O60*M60","v":0}]
[]
[null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,"Evaluation time frame (year)",null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"Q58-Q60","v":0},null,{"$f":"S58-S60","v":0}]
[]
[]
[]
[null,"SECTION F4"]
[]
[null,null,null,null,"Notes"]
[null,null,null,null,"Complete this table if you have already calculated the damages using Flooding Grant in Aid (FCRM GiA) calculator."]
[null,null,null,null,"This presumes you know the number of properties, the type of properties and frequency of flooding through modelling, site investigation or engineering judgement. Enter the values below and select the certainty / confidence values."]
[]
[null,null,null,null,"Scenario",null,"Qualified benefits discounted (present value)",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value before certainty / confidence applied",null,"Present value after certainty / confidence applied"]
[]
[null,null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,{"$f":"G76","v":0},null,{"$f":"M76*K76*I76","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"G78","v":0},null,{"$f":"M78*K78*I78","v":0}]
[]
[null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,"Evaluation time frame (year)",null,null,null,null,null,"Difference",null,{"$f":"M76-M78","v":0},null,{"$f":"O76-O78","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Note: record the start finish years applied within the FCRM GiA calculator"]
[]
[]
[null,"SECTION F5"]
[]
[null,null,null,null,"Notes"]
[null,null,null,null,"Complete this table if you are estimating the reduction in time lost (travel disruption) per year. "]
[null,null,null,null,"This presumes you know the number of properties, the type of properties and frequency of flooding through modelling, site investigation or engineering judgement. Enter the values below and select the certainty / confidence values."]
[]
[null,null,null,null,"Scenario",null,"Estimated reduced hours per year lost due to scheme",null,"Estimated financial impact per year",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value before certainty / confidence applied",null,"Present value after certainty / confidence applied"]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,300,null,{"$f":"G94*ValuesLibrary!K116","v":3468},null,1,null,1,null,{"$f":"'Present Value Calcs'!BE13","v":87202.195910404247},null,{"$f":"O94*M94*K94","v":87202.195910404247}]
[]
[null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,"Evaluation time frame (year)",null,2017,null,2117]
[]
[]
[">>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,{"$f":"IFERROR(AVERAGE(I78,I76,M60,M58,I45),0)","v":0},null,{"$f":"IFERROR(AVERAGE(K78,K76,O60,O58,K45),0)","v":0}]

{"sheet":"GW - Groundwater recharge","index":17,"n_rows":86,"n_cols":18,"rows_kept":86,"cut":false,"hidden":true,"merged":[[6,2,6,22],[51,3,51,5],[18,7,18,8],[27,7,27,9],[27,13,27,15],[43,9,43,11],[7,2,7,22],[8,2,8,22],[9,2,9,22],[10,2,10,22],[45,1,45,3]]}
[null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help assess the impacts on groundwater"]
[null,null,null,"Only complete one section."]
[]
[]
[null,null,null,null,null,"SECTION CS1",null,"SECTION CS2"]
[null,null,null,null,null,"You have undertaken an independent or more detailed assessment of the impacts of groundwater recharge and drought avoidance",null,"You need support to estimate the value of increasing infiltration. "]
[]
[]
[null,"SECTION GW1 "]
[]
[null,"Notes",null,"Use this section if you already know the present value benefit."]
[]
[]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J32*H32*F32","v":0}]
[]
[]
[]
[null,"SECTION GW2"]
[]
[]
[null,"Notes",null,"Use this section to help you estimate the present value."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Quantity m3/yr",null,"Monetised value (£/m3)",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DX13","v":0},null,{"$f":"N48*L48*J48","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DZ13","v":0},null,{"$f":"N50*L50*J50","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N50-N48","v":0},null,{"$f":"P50-P48","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"ValuesLibrary!L109","v":23768.831139432492},"High"]
[]
[null,null,null,null,null,{"$f":"ValuesLibrary!L111","v":"High not defined"},"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"ValuesLibrary!J130","v":0.16510452386395386},"Low"]
[null,null,null,null,null,{"$f":"ValuesLibrary!K129","v":0.44963535669243843},"Central "]
[null,null,null,null,null,{"$f":"ValuesLibrary!L131","v":0.86455038294496378},"High"]

{"sheet":"H - Health","index":18,"n_rows":130,"n_cols":34,"rows_kept":130,"cut":false,"hidden":true,"merged":[[40,3,40,19],[54,3,67,9],[8,3,8,18],[9,3,9,18],[38,3,38,18],[54,13,67,18],[25,7,25,9],[39,17,39,18],[25,15,25,17],[2,29,5,29],[6,31,6,33],[5,3,5,18],[6,3,6,18],[7,3,7,18],[104,3,104,5],[112,9,112,11],[114,1,114,3],[120,3,120,5],[80,9,80,11],[82,1,82,3],[88,3,88,5],[96,9,96,11],[98,1,98,3]]}
[null,null,null,null,null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health",null,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,null,null,null,null,null,null,null,"quality or potential improvement","H"]
[null,"K\nE\nY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M"]
[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,"L","LL","LM","M"]
[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,"L","M","H"]
[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,"size of area/number of people"]
[null,3]
[null,4]
[null,5]
[]
[]
[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 and H2b."]
[]
[null,null,null,null,null,"SECTION H1",null,"SECTION H2a",null,"Section H2b"]
[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,"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,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,null,null,null,null,null,null,"discount time","50 years"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J30*H30*F30","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,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,null,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 introducing SuDS (based on the visual / aesthetic improvement, change or new addition)",null,null,null,null,null,null,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,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,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,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 Inputs'!D28","v":3.5000000000000003E-2},null,null,null,null,null,"Discount rate (%) applied to the benefit",null,null,null,{"$f":"'Project Inputs'!D28","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,"no. of people","10 people"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"when start after","5 year"]
[null,null,null,"Present value benefit (after Confidence)",null,null,null,null,null,null,null,null,null,"Present value benefit (after Confidence)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"take up",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years"]
[null,null,null,"Please insert the summary of the results from the HEAT Tool Here",null,null,null,null,null,null,null,null,null,"Please insert the summary of the results from the HEAT Tool Here"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"discount time","50 years"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SECTION H2b - Emotional well being "]
[]
[]
[null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Examples of the sensitivity in the tool, for information only"]
[]
[]
[]
[null,"View over green space from homes",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Estimated no. of adults having a view over green space from house",null,"Select appropriate monetary value description (or enter used defined) £/p/yr",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CI13","v":0},null,{"$f":"N85*L85*J85","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CK13","v":0},null,{"$f":"N87*L87*J87","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N87-N85","v":0},null,{"$f":"P87-P85","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[null,"Access to freshwater/permanent water or wetlands",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Estimated no. of adults with freshwater or wetland within 1km of home",null,"Select appropriate monetary value description (or enter used defined)",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CM13","v":0},null,{"$f":"N101*L101*J101","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CO13","v":0},null,{"$f":"N103*L103*J103","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N103-N101","v":0},null,{"$f":"P103-P101","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[null,"Access to non-countryside green space",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Estimated no. of people using non-countryside green space monthly or more",null,"Select appropriate monetary value description (or enter used defined)",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CQ13","v":0},null,{"$f":"N117*L117*J117","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!CS13","v":0},null,{"$f":"N119*L119*J119","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N119-N117","v":0},null,{"$f":"P119-P117","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"P - Pumping","index":19,"n_rows":114,"n_cols":59,"rows_kept":114,"cut":false,"hidden":true,"merged":[[103,4,103,6],[34,8,34,10],[34,4,34,6],[32,17,32,19],[28,26,28,30],[32,8,32,10],[43,27,43,29],[101,8,101,10],[103,8,103,10],[101,12,101,15],[43,6,43,12],[43,17,43,23],[103,12,103,15],[101,4,101,6],[109,8,109,12],[109,17,109,19],[107,8,107,12],[107,17,107,19],[105,17,105,19],[23,4,23,30],[28,4,28,6],[28,12,28,13],[28,8,28,10],[18,4,18,8],[18,10,18,16],[18,17,18,25],[28,17,28,19],[6,2,6,31],[7,2,7,31],[8,2,8,31],[9,2,9,31],[10,2,10,31],[30,1,30,2],[32,1,32,2],[30,4,30,6],[32,4,32,6],[30,12,30,13],[32,12,32,13],[30,8,30,10],[107,21,107,23],[99,21,99,23],[99,27,101,27],[99,29,101,29],[26,12,26,15],[73,27,73,29],[73,6,73,12],[73,17,73,23],[71,4,71,29],[40,4,40,29],[34,17,34,19],[30,26,30,27],[32,29,32,30],[30,29,30,30],[32,26,32,27],[30,17,30,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater",null,null,null,null,">>HIDE_ALONG",null,"COL_RESET",null,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 -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,null,null,null,null,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,"K\nE\nY",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,2]
[null,3]
[null,4]
[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,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 P1",null,null,null,null,null,"Section P2",null,null,null,null,null,null,"Section 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 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,"Scenario",null,null,null,"Present value before confidence applied",null,null,null,"Quantity",null,null,"Valuation (£)",null,"Present value after confidence applied",null,null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,"Baseline scenario",null,null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I31*M31*P31","v":0},null,null,null,null,null,null,null,null,"Start",null,null,"End"]
[]
[null,"Proposed scenario",null,null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I33*M33*P33","v":0}]
[]
[null,null,null,null,"Comparative Present Value of the options",null,null,null,{"$f":"I33-I31","v":0},null,null,null,null,null,null,null,null,{"$f":"R33-R31","v":0}]
[]
[]
[null,"SECTION 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 scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,"Saving",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(strSchemeType=\"Retrofit\",\"lstScnPumpBase1a\",IF(strSchemeType=\"New Development\",\"lstScnPumpBase2a\",\"lstScnPumpBase\"))","v":"lstScnPumpBase1a"},{"$f":"IF(strSchemeType=\"Retrofit\",\"lstScnPumpBase1b\",IF(strSchemeType=\"New Development\",\"lstScnPumpBase2b\",\"lstScnPumpBase\"))","v":"lstScnPumpBase1b"},"."]
[]
[null,null,null,null,"Pump reference (text)",null,"run time hrs / yr",null,"kW rating",null,"KW/year",null,null,null,null,"Pump reference (text)",null,"run time hrs / yr",null,"kW rating",null,"KW/year",null,null,null,"KW/year",null,"Quantity",null,"Valuation (£)"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I48*G48","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T48*R48","v":0},null,null,null,{"$f":"IFERROR(K48-V48,\"\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I50*G50","v":0},null,null,null,null,{"$f":"IF(E50<>\"\",E50,\"\")","v":""},null,null,null,null,null,{"$f":"T50*R50","v":0},null,null,null,{"$f":"IFERROR(K50-V50,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR50=\"Y\",AJ50<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I52*G52","v":0},null,null,null,null,{"$f":"IF(E52<>\"\",E52,\"\")","v":""},null,null,null,null,null,{"$f":"T52*R52","v":0},null,null,null,{"$f":"IFERROR(K52-V52,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR52=\"Y\",AJ52<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I54*G54","v":0},null,null,null,null,{"$f":"IF(E54<>\"\",E54,\"\")","v":""},null,null,null,null,null,{"$f":"T54*R54","v":0},null,null,null,{"$f":"IFERROR(K54-V54,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR54=\"Y\",AJ54<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I56*G56","v":0},null,null,null,null,{"$f":"IF(E56<>\"\",E56,\"\")","v":""},null,null,null,null,null,{"$f":"T56*R56","v":0},null,null,null,{"$f":"IFERROR(K56-V56,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR56=\"Y\",AJ56<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I58*G58","v":0},null,null,null,null,{"$f":"IF(E58<>\"\",E58,\"\")","v":""},null,null,null,null,null,{"$f":"T58*R58","v":0},null,null,null,{"$f":"IFERROR(K58-V58,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR58=\"Y\",AJ58<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I60*G60","v":0},null,null,null,null,{"$f":"IF(E60<>\"\",E60,\"\")","v":""},null,null,null,null,null,{"$f":"T60*R60","v":0},null,null,null,{"$f":"IFERROR(K60-V60,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR60=\"Y\",AJ60<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I62*G62","v":0},null,null,null,null,{"$f":"IF(E62<>\"\",E62,\"\")","v":""},null,null,null,null,null,{"$f":"T62*R62","v":0},null,null,null,{"$f":"IFERROR(K62-V62,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR62=\"Y\",AJ62<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I64*G64","v":0},null,null,null,null,{"$f":"IF(E64<>\"\",E64,\"\")","v":""},null,null,null,null,null,{"$f":"T64*R64","v":0},null,null,null,{"$f":"IFERROR(K64-V64,\"\")","v":0},null,null,null,null,null,{"$f":"IF(AND(AR64=\"Y\",AJ64<>\"Add Another..\"),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I66*G66","v":0},null,null,null,null,{"$f":"IF(E66<>\"\",E66,\"\")","v":""},null,null,null,null,null,{"$f":"T66*R66","v":0},null,null,null,{"$f":"IFERROR(K66-V66,\"\")","v":0}]
[]
[]
[null,"SECTION 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 scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,"Saving",null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,null,null,null,"Pump reference",null,"run time hrs / yr",null,"flow rate l/s",null,"estimated head (m)",null,"KW/year",null,null,"Pump reference",null,"run time hrs / yr",null,"flow rate l/s",null,"estimated head (m)",null,"KW/year",null,"KW/year",null,"Quantity",null,"Valuation (£)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"pumpdrop1","v":"lstScnPumpBase1a"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G78=\"\",I78=\"\",K78=\"\"),\"\",1.05*G78*I78*K78/80)","v":""},null,null,{"$f":"IF(E78<>\"\",E78,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R78=\"\",T78=\"\",V78=\"\"),\"\",1.05*R78*T78*V78/80)","v":""},null,{"$f":"IFERROR(M78-X78,\"\")","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,"lstScnPumpBase"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G80=\"\",I80=\"\",K80=\"\"),\"\",1.05*G80*I80*K80/80)","v":""},null,null,{"$f":"IF(E80<>\"\",E80,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R80=\"\",T80=\"\",V80=\"\"),\"\",1.05*R80*T80*V80/80)","v":""},null,{"$f":"IFERROR(K80-X80,\"\")","v":""},null,null,null,null,null,{"$f":"IF(AND(AR80=\"Y\",AJ80<>\"Add Another..\"),\"Add Another..\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lstScnPumpBase1b"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G82=\"\",I82=\"\",K82=\"\"),\"\",1.05*G82*I82*K82/80)","v":""},null,null,{"$f":"IF(E82<>\"\",E82,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R82=\"\",T82=\"\",V82=\"\"),\"\",1.05*R82*T82*V82/80)","v":""},null,{"$f":"IFERROR(M82-X82,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN80:AN82)=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,null,"lstScnPumpBase2b"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G84=\"\",I84=\"\",K84=\"\"),\"\",1.05*G84*I84*K84/80)","v":""},null,null,{"$f":"IF(E84<>\"\",E84,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R84=\"\",T84=\"\",V84=\"\"),\"\",1.05*R84*T84*V84/80)","v":""},null,{"$f":"IFERROR(M84-X84,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN82:AN84)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G86=\"\",I86=\"\",K86=\"\"),\"\",1.05*G86*I86*K86/80)","v":""},null,null,{"$f":"IF(E86<>\"\",E86,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R86=\"\",T86=\"\",V86=\"\"),\"\",1.05*R86*T86*V86/80)","v":""},null,{"$f":"IFERROR(M86-X86,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN84:AN86)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G88=\"\",I88=\"\",K88=\"\"),\"\",1.05*G88*I88*K88/80)","v":""},null,null,{"$f":"IF(E88<>\"\",E88,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R88=\"\",T88=\"\",V88=\"\"),\"\",1.05*R88*T88*V88/80)","v":""},null,{"$f":"IFERROR(M88-X88,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN86:AN88)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G90=\"\",I90=\"\",K90=\"\"),\"\",1.05*G90*I90*K90/80)","v":""},null,null,{"$f":"IF(E90<>\"\",E90,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R90=\"\",T90=\"\",V90=\"\"),\"\",1.05*R90*T90*V90/80)","v":""},null,{"$f":"IFERROR(M90-X90,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN88:AN90)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G92=\"\",I92=\"\",K92=\"\"),\"\",1.05*G92*I92*K92/80)","v":""},null,null,{"$f":"IF(E92<>\"\",E92,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R92=\"\",T92=\"\",V92=\"\"),\"\",1.05*R92*T92*V92/80)","v":""},null,{"$f":"IFERROR(M92-X92,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN90:AN92)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G94=\"\",I94=\"\",K94=\"\"),\"\",1.05*G94*I94*K94/80)","v":""},null,null,{"$f":"IF(E94<>\"\",E94,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R94=\"\",T94=\"\",V94=\"\"),\"\",1.05*R94*T94*V94/80)","v":""},null,{"$f":"IFERROR(M94-X94,\"\")","v":""},null,null,null,null,null,{"$f":"IF(MAX(AN92:AN94)=ROW(),\"Add Another..\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G96=\"\",I96=\"\",K96=\"\"),\"\",1.05*G96*I96*K96/80)","v":""},null,null,{"$f":"IF(E96<>\"\",E96,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(R96=\"\",T96=\"\",V96=\"\"),\"\",1.05*R96*T96*V96/80)","v":""},null,{"$f":"IFERROR(M96-X96,\"\")","v":""}]
[]
[]
[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,{"$f":"IFERROR(AVERAGE(AB78,AB80,AB82,AB84,AB86,AB88,AB90,AB92,AB94,AB96,AB48,AB50,AB52,AB54,AB56,AB58,AB60,AB62,AB64,AB66),0)","v":0},null,{"$f":"IFERROR(AVERAGE(AD78,AD80,AD82,AD84,AD86,AD88,AD90,AD92,AD94,AD96,AD48,AD50,AD52,AD54,AD56,AD58,AD60,AD62,AD64,AD66),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,{"$f":"'Present Value Calcs'!F13","v":0},null,{"$f":"P108*AD104*AB104","v":0},null,null,null,"Annual Energy\nSaving KWh",null,null,null,{"$f":"IFERROR(SUM(Z78,Z80,Z82,Z84,Z86,Z88,Z90,Z92,Z94,Z96,Z48,Z50,Z52,Z54,Z56,Z58,Z60,Z62,Z64,Z66),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Total Present\nValue for Carbon",null,null,null,null,null,null,{"$f":"'Present Value Calcs'!H13","v":0},null,{"$f":"P110*AD104*AB104","v":0}]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"RWH - Rainwater harvesting","index":20,"n_rows":130,"n_cols":37,"rows_kept":130,"cut":false,"hidden":true,"merged":[[119,9,119,11],[49,9,49,11],[26,7,26,9],[110,9,110,11],[119,7,121,7],[68,3,68,21],[67,3,67,21],[5,3,5,19],[6,3,6,19],[7,3,7,19],[8,3,8,19],[9,3,9,19],[18,7,18,9],[18,11,18,13],[40,9,40,11],[49,7,51,7],[26,15,26,17],[37,3,37,21],[38,3,38,21],[24,3,24,21]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[]
[]
[null,null,null,"Notes"]
[null,null,null,"Overview of the sections to help choose which one to use to assess the potential for rainwater harvesting"]
[null,null,null,"Only complete one section."]
[null,null,null,"You can complete this section whether you are rainwater harvesting under a retrofit, redevelopment or new development"]
[]
[null,null,null,null,null,"SECTION RWH1",null,"SECTION RWH2",null,null,null,"SECTION RWH3"]
[null,null,null,null,null,"You have already assessed the present value benefit of rainwater harvesting. Enter values in here.",null,"If you have calculated the reduction in water usage, use this section to calculate the impact",null,null,null,"If you do not the water saving, use this section to estimate the impact"]
[]
[]
[null,"SECTION RWH1"]
[]
[null,null,null,"Notes:"]
[null,null,null,"If you have calculated the impact of rainwater harvesting and present value, enter the values here. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note to check: Do we need to consider the positive and negative impact to the WaSC (loss of revenue)"]
[]
[null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,"Confirm the  present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present benefit after applying the confidence values",null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J31*H31*F31","v":0}]
[]
[]
[]
[null,"SECTION 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":"D45*F45","v":0},null,{"$f":"D45*H45","v":0},null,{"$f":"D45*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,"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,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,null,null,"Quantity",null,"Valuation (£)",null,"£"]
[]
[null,null,null,null,null,"Estimated reduction for customer bills (£)",null,{"$f":"'Present Value Calcs'!AU13","v":0},null,null,null,null,null,{"$f":"L54*J54*H54","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,{"$f":"'Present Value Calcs'!AX13","v":0},null,null,null,null,null,{"$f":"L56*J56*H56","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,{"$f":"'Present Value Calcs'!AQ13","v":0},null,null,null,null,null,{"$f":"L58*J58*H58","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 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/hd/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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P75*F75*H75*365.25/1000","v":0},null,{"$f":"X75-Z75","v":0},null,{"$f":"F75*(100*J75/30)*H75*P75*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F75*(J75/30)*H75*30)^1.061)/((L75^0.0424)*(N75^0.0217)*(D75^0.0854)))*P75),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P77*F77*H77*365.25/1000","v":0},null,{"$f":"X77-Z77","v":0},null,{"$f":"F77*(100*J77/30)*H77*P77*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F77*(J77/30)*H77*30)^1.061)/((L77^0.0424)*(N77^0.0217)*(D77^0.0854)))*P77),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P79*F79*H79*365.25/1000","v":0},null,{"$f":"X79-Z79","v":0},null,{"$f":"F79*(100*J79/30)*H79*P79*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F79*(J79/30)*H79*30)^1.061)/((L79^0.0424)*(N79^0.0217)*(D79^0.0854)))*P79),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P81*F81*H81*365.25/1000","v":0},null,{"$f":"X81-Z81","v":0},null,{"$f":"F81*(100*J81/30)*H81*P81*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F81*(J81/30)*H81*30)^1.061)/((L81^0.0424)*(N81^0.0217)*(D81^0.0854)))*P81),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P83*F83*H83*365.25/1000","v":0},null,{"$f":"X83-Z83","v":0},null,{"$f":"F83*(100*J83/30)*H83*P83*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F83*(J83/30)*H83*30)^1.061)/((L83^0.0424)*(N83^0.0217)*(D83^0.0854)))*P83),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P85*F85*H85*365.25/1000","v":0},null,{"$f":"X85-Z85","v":0},null,{"$f":"F85*(100*J85/30)*H85*P85*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F85*(J85/30)*H85*30)^1.061)/((L85^0.0424)*(N85^0.0217)*(D85^0.0854)))*P85),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P87*F87*H87*365.25/1000","v":0},null,{"$f":"X87-Z87","v":0},null,{"$f":"F87*(100*J87/30)*H87*P87*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F87*(J87/30)*H87*30)^1.061)/((L87^0.0424)*(N87^0.0217)*(D87^0.0854)))*P87),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P89*F89*H89*365.25/1000","v":0},null,{"$f":"X89-Z89","v":0},null,{"$f":"F89*(100*J89/30)*H89*P89*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F89*(J89/30)*H89*30)^1.061)/((L89^0.0424)*(N89^0.0217)*(D89^0.0854)))*P89),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P91*F91*H91*365.25/1000","v":0},null,{"$f":"X91-Z91","v":0},null,{"$f":"F91*(100*J91/30)*H91*P91*365.25/1000","v":0},null,{"$f":"IFERROR((((1.846*(F91*(J91/30)*H91*30)^1.061)/((L91^0.0424)*(N91^0.0217)*(D91^0.0854)))*P91),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P93*F93*H93*365.25/1000","v":0},null,{"$f":"T93-Z93","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F93*H93*J93)^1.061)/((L93^0.0424)*(N93^0.0217)*(D93^0.0854)))*P93),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P95*F95*H95*365.25/1000","v":0},null,{"$f":"T95-Z95","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F95*H95*J95)^1.061)/((L95^0.0424)*(N95^0.0217)*(D95^0.0854)))*P95),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P97*F97*H97*365.25/1000","v":0},null,{"$f":"T97-Z97","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F97*H97*J97)^1.061)/((L97^0.0424)*(N97^0.0217)*(D97^0.0854)))*P97),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P99*F99*H99*365.25/1000","v":0},null,{"$f":"T99-Z99","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F99*H99*J99)^1.061)/((L99^0.0424)*(N99^0.0217)*(D99^0.0854)))*P99),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P101*F101*H101*365.25/1000","v":0},null,{"$f":"T101-Z101","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F101*H101*J101)^1.061)/((L101^0.0424)*(N101^0.0217)*(D101^0.0854)))*P101),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P103*F103*H103*365.25/1000","v":0},null,{"$f":"T103-Z103","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F103*H103*J103)^1.061)/((L103^0.0424)*(N103^0.0217)*(D103^0.0854)))*P103),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P105*F105*H105*365.25/1000","v":0},null,{"$f":"T105-Z105","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F105*H105*J105)^1.061)/((L105^0.0424)*(N105^0.0217)*(D105^0.0854)))*P105),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P107*F107*H107*365.25/1000","v":0},null,{"$f":"T107-Z107","v":0},null,null,null,{"$f":"IFERROR((((1.846*(F107*H107*J107)^1.061)/((L107^0.0424)*(N107^0.0217)*(D107^0.0854)))*P107),\"0\")","v":"0"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (m3/yr)",null,{"$f":"SUM(T75:T108)","v":0},null,{"$f":"SUM(V75:V108)","v":0}]
[]
[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,null,null,null,null,null,null,null,null,null,null,{"$f":"V109*F115","v":0},null,{"$f":"V109*H115","v":0},null,{"$f":"0.34*V109","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Estimated present value before confidence scores",null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,"Estimated present value after confidence scores"]
[]
[null,null,null,null,null,null,null,null,null,"Quantity",null,"Valuation (£)",null,"£"]
[]
[null,null,null,null,null,"Estimated reduction for customer bills (£)",null,{"$f":"'Present Value Calcs'!AJ13","v":0},null,null,null,null,null,{"$f":"L124*J124*H124","v":0},null,"Not used in the final calculation of benefits"]
[]
[null,null,null,null,null,"Estimated reduction of cost to treat (£)",null,{"$f":"'Present Value Calcs'!AM13","v":0},null,null,null,null,null,{"$f":"L126*J126*H126","v":0}]
[]
[null,null,null,null,null,"Estimated reduction of carbon to treat ",null,{"$f":"'Present Value Calcs'!AF13","v":0},null,null,null,null,null,{"$f":"L128*J128*H128","v":0}]
[]
[">>HIDE_BELOW"]

{"sheet":"R - Recreation","index":21,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[[36,3,38,18],[8,3,8,28],[7,3,7,28],[9,3,9,28],[10,3,10,28],[26,15,26,17],[6,3,6,18],[90,1,90,3],[96,3,96,5],[66,3,66,5],[73,9,73,11],[75,1,75,3],[81,3,81,5],[88,9,88,11],[42,9,42,11],[50,3,50,5],[58,9,58,11],[60,1,60,3],[26,7,26,9],[28,11,28,12],[30,11,30,12],[18,7,18,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,null,"Reduced CSOs and improved water quality in Letches, West Moor tributary and further downstream in Jesmond Dene, along with new detention areas, will make area more attractive for walkers and other users, as well as reducing odour, increasing local recreational opportunities."]
[null,2,null,"No information available on use of letches or Killingworth Lake for recreation. However, Newcastle City Council (A Stroll Through Ouseburn Parks, Nov 2012) estimates that there are 34,100 visits to Jesmond Dene per week during the summer. Applying this to a 12 week summer period gives 409,200. Assuming the number of visits for the rest of year (40 weeks) is half the amount in the summer gives (40 x 17,050) 682,000 visits. Total annual visits therefore estimated at 1,091,200. Same source found that 2% of visitors cited unpleasant smell from Ouseburn as key dislike associated with visiting the Dene. Apply this to total annual visits to get estimate of likely additional visits to the Dene following the improvements, i.e. 21,824 visits."]
[null,3,null,"Apply this to Sen et al value of general recreational visit (grassland), since this most closely matches habitat types in area and recreational benefits expected"]
[null,4,null,"Confidence score for quantity is 50%, reflecting broad nature of estimate above. Score for value as 75% as this matches quite closely type of benefit expected."]
[null,5,null,"Benefits expected to start in 2017 and end in 2055"]
[]
[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 SuDS.",null,"Use this section to supports you to calculate some common recreational activities that SuDS 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",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,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,"Present value before certainty applied",null,"Present value after certainty applied",null,null,null,null,null,null,null,null,null,null,null,null,"FROM VALUES LIBRARY",{"$f":"ValuesLibrary!K83","v":1.54},{"$f":"ValuesLibrary!K84","v":1.82},{"$f":"ValuesLibrary!K85","v":5.36},{"$f":"ValuesLibrary!M86","v":"user not defined"}]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DG13","v":0},null,{"$f":"N47*L47*J47","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,21824,null,1.54,null,0.5,null,0.75,null,{"$f":"'Present Value Calcs'!DI13","v":641614.55877632799},null,{"$f":"N49*L49*J49","v":240605.45954112301}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N49-N47","v":641614.55877632799},null,{"$f":"P49-P47","v":240605.45954112301}]
[]
[null,null,null,"Start",null,"End"]
[]
[null,null,null,2017,null,2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grasslands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freshwater and floodplains"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenbelt and urban fringe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined for recreational visits"]
[null,"Constructed wetlands",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Area of constructed wetlands (ha)",null,"Select appropriate monetary value description (or enter used defined) £/ha/yr",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DK13","v":0},null,{"$f":"N63*L63*J63","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DM13","v":0},null,{"$f":"N65*L65*J65","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N65-N63","v":0},null,{"$f":"P65-P63","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[null,"Coarse angling",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Estimated no. of coarse angling visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DO13","v":0},null,{"$f":"N78*L78*J78","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DQ13","v":0},null,{"$f":"N80*L80*J80","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N80-N78","v":0},null,{"$f":"P80-P78","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[null,"Game angling",null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation"]
[]
[null,"Scenario",null,null,null,"Estimated no. of coarse angling visits (per year)",null,"Select appropriate monetary value description (or enter used defined) £/visit",null,"Quantity",null,"Valuation (£)",null,"Present value before certainty applied",null,"Present value after certainty applied"]
[]
[null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DS13","v":0},null,{"$f":"N93*L93*J93","v":0}]
[]
[null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!DU13","v":0},null,{"$f":"N95*L95*J95","v":0}]
[]
[null,null,null,"Confirm the start and end year of the evaluation",null,null,null,null,null,null,null,"Difference",null,{"$f":"N95-N93","v":0},null,{"$f":"P95-P93","v":0}]
[]
[null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"TW - Treating wastewater","index":22,"n_rows":82,"n_cols":45,"rows_kept":82,"cut":false,"hidden":false,"merged":[[63,37,63,38],[62,37,62,38],[62,40,62,41],[63,40,63,41],[62,43,62,44],[63,43,63,44],[5,2,5,18],[6,2,6,18],[7,2,7,18],[8,2,8,18],[42,16,42,18],[50,8,50,10],[64,33,64,34],[9,2,9,18],[39,2,39,18],[18,6,18,8],[28,16,28,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,"The change in flows to works under the proposed option, and the category of works, is not currently known. Therefore, benefits in this category cannot currently be estimated."]
[null,2]
[null,3]
[null,4]
[null,5]
[]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help choose which one to use to assess the potential reduction in treatment "]
[null,null,"Only complete one section."]
[null,null,"Its expected that a change in flows to the works will only occur for a retrofit or redevelopment scheme"]
[]
[null,null,null,null,"SECTION TW1",null,"SECTION TW2"]
[null,null,null,null,"You have already assessed the present value benefit of reducing flows to the works. Enter values in here.",null,"Use this section if you need to estimate the impact by understanding the change in flows to the works"]
[]
[]
[null,"SECTION TW1"]
[]
[null,null,"Notes:"]
[null,null,"Have you undertaken an assessment of the impact from a change in flows to the wastewater treatment works and calculated the present value?  "]
[null,null,"If Yes please enter the information below."]
[null,null,"If not, please go to section TW2 and estimate the impact on the works based on a change in volume."]
[]
[null,null,null,null,"Scenario",null,"Present value before certainty / confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value  after certainty / confidence applied",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"G31*I31*K31","v":0},null,null,null,"Start",null,"End"]
[]
[]
[]
[]
[]
[null,"SECTION 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 and type of works. Match your works to the closest type in the table below (see guidance - under development)"]
[]
[]
[null,null,null,null,"Scenario",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 scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,"Traded Carbon (Electricity)",null,"Non-Traded Carbon (Process Emissions)",null,"Energy Type",null,"Energy Rate",null,"Start",null,"End"]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,"Central",null,"Commercial/ Public sector",null,"Central"]
[]
[]
[]
[null,null,null,null,"Works  Category",null,"Size",null,"Application",null,null,null,"Typical PE range",null,"Gravity or pumped"]
[]
[null,null,null,null,null,null,"Large",null,{"$f":"IFERROR(VLOOKUP($E$53&$G$53,CHOOSE({1,2},$AF$66:$AF$75&$AG$66:$AG$75,$AH$66:$AH$75),2,0),\"Choice Error!\")","v":"Choice Error!"},null,"Nutrient Removal",null,{"$f":"IFERROR(VLOOKUP($G$53&$I$53&$K$53,CHOOSE({1,2},$AG$66:$AG$75&$AH$66:$AH$75&$AI$66:$AI$75,$AJ$66:$AJ$75),2,0),\"Choice Error!\")","v":"Choice Error!"},null,"Pumped",null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($E$53&$G$53&$I$53&$K$53&$M$53,CHOOSE({1,2},$AF$66:$AF$75&$AG$66:$AG$75&$AH$66:$AH$75&$AI$66:$AI$75&$AJ$66:$AJ$75,$AE$66:$AE$75),2,0),0)","v":0},{"$f":"IFERROR(MATCH(O53,$AL$65:$AM$65,0),0)","v":2},null,null,null,"Large","URBAN","Sensitive receiving water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROW","COLUMN",null,null,null,"option doesn't exist for instance.. But is selectedable in the dropdowns"]
[null,null,null,null,"Annual value \nOperating (£), \nEnergy (KwH), \nCarbon (Tonnes CO2e)",null,"Present value before certainty / confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value  after certainty / confidence applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"have cleaned up the equations to remove the 'helpeer' columns which worked ok but in the longer term will prove confusing and need more nmanagement, "]
[]
[null,null,"Operating",null,{"$f":"IF(OR(X53=0,Y53=0),\"Choose WwTW Category and Type\",OFFSET($AK$65,$X$53,$Y$53,1,1))","v":"Choose WwTW Category and Type"},null,{"$f":"'Present Value Calcs'!BM13","v":0},null,0.75,null,0.75,null,{"$f":"G57*I57*K57","v":0}]
[]
[null,null,"Energy",null,{"$f":"IF(OR(X53=0,Y53=0),\"Choose WwTW Category and Type\",OFFSET($AN$65,$X$53,$Y$53,1,1))","v":"Choose WwTW Category and Type"},null,{"$f":"'Present Value Calcs'!BI13","v":0},null,0.75,null,1,null,{"$f":"G59*I59*K59","v":0}]
[]
[null,null,"Carbon (electricity)",null,null,null,{"$f":"'Present Value Calcs'!BK13","v":0},null,0.75,null,1,null,{"$f":"G61*I61*K61","v":0}]
[]
[null,null,"Carbon (process emissions)",null,{"$f":"IF(OR(X53=0,Y53=0),\"Choose WwTW Category and Type\",OFFSET($AQ$65,$X$53,$Y$53,1,1))","v":"Choose WwTW Category and Type"},null,{"$f":"'Present Value Calcs'!BO13","v":0},null,0.75,null,1,null,{"$f":"G63*I63*K63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATING",null,null,"ENERGY",null,null,"CARBON"]
[">>HIDE_BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daily Average Flow (m3/d)",null,null,null,null,"inconsistent naming",null,null,null,null,null,null,null,null,"Annual benefit estimate",null,null,"Annual benefit estimate",null,null,"Annual benefit estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115045,"(331301*J42)-130.37",null,"DataSource6URBAN","DataSource4RURAL","DataSource3RURAL",null,null,"Works OFWAT Category","Size","Application",null,"Typical PE range",null,"Gravity","Pumped",null,"Gravity","Pumped",null,"Gravity","Pumped"]
[null,null,null,null,null,null,"Traded Carbon",null,null,null,"Energy Tariff Type",null,null,null,"Energy Rate",null,null,null,null,null,null,null,null,115045,"=(368723*J43)-32.956",null,"Nutrient Removal","Sensitive receiving water","UWWTD",null,1,6,"Large","URBAN","Nutrient Removal","> 150k",null,{"$f":"($G$45/$X65)*IFERROR((994167*(1-($G$47/$G$45))+2484.3),\"0\")","v":0},{"$f":"AL66+($G$45/$X65)*IFERROR((119181*(1-($G$47/$G$45))-3.4615),\"0\")","v":0},null,{"$f":"($G$45/$X65)*IFERROR((253350*(1-($G$47/$G$45))-144.34),\"0\")","v":0},{"$f":"($G$45/$X65)*IFERROR((2000000*(1-($G$47/$G$45))-144.34),\"0\")","v":0},null,{"$f":"($G$45/$X65)*IFERROR((9.1*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X65)*IFERROR((5.081*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46138.363016677453,"(65377*J44)+24.01",null,"UWWTD","UWWTD",null,null,2,6,"Large","URBAN","UWWTD","> 150k",null,{"$f":"($G$45/$X$66)*IFERROR(((1000000*(1-($G$47/$G$45)))+2575.9),\"0\")","v":0},{"$f":"AL67+($G$45/$X$66)*IFERROR(((123576*(1-($G$47/$G$45)))-3.5891),\"0\")","v":0},null,{"$f":"($G$45/$X$66)*IFERROR(((205243*(1-($G$47/$G$45)))-11.125),\"0\")","v":0},{"$f":"($G$45/$X$66)*IFERROR(((2000000*(1-($G$47/$G$45)))-11.125),\"0\")","v":0},null,{"$f":"($G$45/$X66)*IFERROR((9.213*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X66)*IFERROR((8.601*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,"Central",null,null,null,"Commercial/ Public sector",null,null,null,"Central",null,null,null,null,null,null,null,null,60075.847918507046,"175948*J45-415.01",null,null,null,null,null,3,6,"Medium","URBAN","Nutrient Removal","75-150k",null,{"$f":"($G$45/$X$67)*IFERROR((513617*(1-($G$47/$G$45))-0.504),\"0\")","v":0},{"$f":"AL68+($G$45/$X$67)*IFERROR((49507*(1-($G$47/$G$45))-0.9732),\"0\")","v":0},null,{"$f":"($G$45/$X$67)*IFERROR((2560.7*(1-($G$47/$G$45))-0.0567),\"0\")","v":0},{"$f":"($G$45/$X$67)*IFERROR((398179*(1-($G$47/$G$45))-42.764),\"0\")","v":0},null,{"$f":"($G$45/$X67)*IFERROR((0.0032*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X67)*IFERROR((1.958*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10403.951329493886,"(28298*J46)+8.6671",null,null,null,null,null,4,6,"Medium","URBAN","UWWTD","75-150k",null,{"$f":"($G$45/$X$68)*IFERROR((210799*(1-($G$47/$G$45))-1.165),\"0\")","v":0},{"$f":"AL69+($G$45/$X$68)*IFERROR((30353*(1-($G$47/$G$45))-0.5842),\"0\")","v":0},null,{"$f":"($G$45/$X$68)*IFERROR((430688*(1-($G$47/$G$45))+ 1.6807),\"0\")","v":0},{"$f":"($G$45/$X$68)*IFERROR((1000000*(1-($G$47/$G$45))-3187.1),\"0\")","v":0},null,{"$f":"($G$45/$X68)*IFERROR((1.6462*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X68)*IFERROR((1.673*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30822.928109965636,"(71545*J47)-0.0053",null,null,null,null,null,5,6,"Small","URBAN","Nutrient Removal","< 75k",null,{"$f":"($G$45/$X$69)*IFERROR(((83609*(1-($G$47/$G$45)))-0.2422),\"0\")","v":0},{"$f":"AL70+($G$45/$X$69)*IFERROR(((32434*(1-($G$47/$G$45)))-0.2581),\"0\")","v":0},null,{"$f":"($G$45/$X$69)*IFERROR(((0*(1-($G$47/$G$45)))-0),\"0\")","v":0},{"$f":"($G$45/$X$69)*IFERROR(((129041*(1-($G$47/$G$45)))-0.123),\"0\")","v":0},null,{"$f":"($G$45/$X69)*IFERROR((0.0394*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X69)*IFERROR((0.394*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2737,"(6386.9*J48)+2.3834",null,null,null,null,null,6,6,"Small","URBAN","UWWTD","< 75k",null,{"$f":"($G$45/$X$70)*IFERROR(((341250*(1-($G$47/$G$45)))-0.4527),\"0\")","v":0},{"$f":"AL71+($G$45/$X$70)*IFERROR(((3.5991*(1-($G$47/$G$45)))-0.0035),\"0\")","v":0},null,{"$f":"($G$45/$X$70)*IFERROR(((559901*(1-($G$47/$G$45)))-0.0265),\"0\")","v":0},{"$f":"($G$45/$X$70)*IFERROR(((958284*(1-($G$47/$G$45)))-0.0265),\"0\")","v":0},null,{"$f":"($G$45/$X70)*IFERROR((1.473*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X70)*IFERROR((1.473*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1878.4725449591281,"(956.91*J49)+1.6309",null,null,null,null,null,7,4,"Medium","RURAL","Sensitive receiving water","> 5k",null,{"$f":"($G$45/$X$71)*IFERROR(((7068.5*(1-($G$47/$G$45)))-0.0234),\"0\")","v":0},{"$f":"AL72+($G$45/$X$71)*IFERROR(((23.613*(1-($G$47/$G$45)))-0.0221),\"0\")","v":0},null,{"$f":"($G$45/$X$71)*IFERROR(((45321*(1-($G$47/$G$45)))-0.0087),\"0\")","v":0},{"$f":"($G$45/$X$71)*IFERROR(((80696*(1-($G$47/$G$45)))-0.0087),\"0\")","v":0},null,{"$f":"($G$45/$X71)*IFERROR((0.267*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X71)*IFERROR((0.074*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839.27777777777749,"(1981.1*J50)+2.7449",null,null,null,null,null,8,4,"Medium","RURAL","UWWTD","> 5k",null,{"$f":"($G$45/$X$72)*IFERROR(((7612.8*(1-($G$47/$G$45)))-0.436),\"0\")","v":0},{"$f":"AL73+($G$45/$X$72)*IFERROR(((28.514*(1-($G$47/$G$45)))-0.0268),\"0\")","v":0},null,{"$f":"($G$45/$X$72)*IFERROR(((233.66*(1-($G$47/$G$45)))+0.1435),\"0\")","v":0},{"$f":"($G$45/$X$72)*IFERROR(((24279*(1-($G$47/$G$45)))-0.000000000002),\"0\")","v":0},null,{"$f":"($G$45/$X72)*IFERROR((0.28*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X72)*IFERROR((0.089*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123.93809264305166,"(180.19*J51)-0.0037",null,null,null,null,null,9,4,"Small","RURAL","Sensitive receiving water","< 5k",null,{"$f":"($G$45/$X$73)*IFERROR(((4638.5*(1-($G$47/$G$45)))-1.746),\"0\")","v":0},{"$f":"AL74+($G$45/$X$73)*IFERROR(((24.561*(1-($G$47/$G$45)))-0.023),\"0\")","v":0},null,{"$f":"($G$45/$X$73)*IFERROR(((6117.6*(1-($G$47/$G$45)))+25.165),\"0\")","v":0},{"$f":"($G$45/$X$73)*IFERROR(((16965*(1-($G$47/$G$45)))+25.165),\"0\")","v":0},null,{"$f":"($G$45/$X73)*IFERROR((0.084*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X73)*IFERROR((0.048*(1-($G$47/$G$45))*100),\"0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,3,"Small","RURAL","UWWTD","< 5k",null,{"$f":"($G$45/$X$74)*IFERROR(((1082.4*(1-($G$47/$G$45)))+7.3316),\"0\")","v":0},{"$f":"AL75+($G$45/$X$74)*IFERROR(((3.9262*(1-($G$47/$G$45)))-0.0037),\"0\")","v":0},null,{"$f":"($G$45/$X$74)*IFERROR(((0*(1-($G$47/$G$45)))-0),\"0\")","v":0},{"$f":"($G$45/$X$74)*IFERROR(((1601.9*(1-($G$47/$G$45)))),\"0\")","v":0},null,{"$f":"($G$45/$X74)*IFERROR((0.023*(1-($G$47/$G$45))*100),\"0\")","v":0},{"$f":"($G$45/$X74)*IFERROR((0.008*(1-($G$47/$G$45))*100),\"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,"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,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,null,null,"Used to calculate the carbon process emissions"]

{"sheet":"WQ - Water quality","index":23,"n_rows":57,"n_cols":31,"rows_kept":57,"cut":false,"hidden":false,"merged":[[42,6,42,8],[40,2,40,22],[18,6,18,8],[24,2,24,22],[5,2,5,18],[6,2,6,18],[8,2,8,18],[9,2,9,18],[31,8,31,10],[26,16,26,18]]}
[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,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,"Improved water quality in letches and potentially in Ouseburn due to reduced number, frequency and volume of CSO spills."]
[null,2,"Along the upstream portion of the Forest Hall Letch approximately 900 m of letch will be improved.  At the downstream end of Longbenton Letch, 50-100 m of new watercourse will be created / daylighted.  In addition, around 5km of Ouseburn (all the way down to the Tyne) will improve"]
[null,3,"Current water quality in letches and Ouseburn is 'moderate', which could move to good if CSO issues are resolved"]
[null,4,"Confidence level for quantitative estimate is 50% (as water quality also impacted by other issues), and for monetary value is 100% (based on EA national survey)"]
[null,5,"Benefits expected to start in 2017 and end in 2055"]
[]
[]
[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,"Further help (to be developed) is provided in the guidance on how to estimate the impact depending upon the available data"]
[]
[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.",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. \nFor a retrofit, you only need to enter the present value for the proposed scenario",null,null,null,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,"Scenario",null,"Present value before certainty / confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value damage after certainty / confidence applied",null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,0,null,null,null,null,null,{"$f":"G29*I29*K29","v":0},null,null,null,"Start",null,"End"]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"G31*I31*K31","v":0}]
[null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,"Sum of benefits",null,{"$f":"G31-G29","v":0},null,{"$f":"IFERROR(AVERAGE(I21:I31),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(K21:K31),\"\")","v":""},null,{"$f":"M31-M29","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. \nFor a retrofit, you only need to enter the present value for the proposed scenario.\nRefer to the guidance (under development) to help you calculate the impact the SuDS may have, based upon the available information (and the updated SuDS Manual (2015).",null,null,null,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,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,null,null,"Start",null,"End"]
[]
[null,null,null,null,null,null,2017,null,2055]
[]
[null,null,null,null,"Scenario",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)",null,"Present value before certainty / confidence applied",null,"Level of certainty of the quantity calculated (select from list)",null,"Level of confidence of the monetary value selected/used",null,"Present value after certainty / confidence applied"]
[]
[null,null,"Baseline scenario",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((rngWaterGrade=G51)*(rngWaterRegion=I51)*(rngWaterSubGrade=K51)*(rngWaterValues))","v":0},null,null,null,{"$f":"'Present Value Calcs'!EC13","v":0},null,null,null,null,null,{"$f":"Q51*S51*U51","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,"Moderate to Good",null,"Northumbria",null,"Central",null,{"$f":"SUMPRODUCT((rngWaterGrade=G53)*(rngWaterRegion=I53)*(rngWaterSubGrade=K53)*(rngWaterValues))","v":19300},null,6,null,{"$f":"'Present Value Calcs'!EE13","v":2210689.2300832509},null,0.5,null,1,null,{"$f":"Q53*S53*U53","v":1105344.6150416255}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference between base and proposal",null,{"$f":"Q53-Q51","v":2210689.2300832509},null,null,null,null,null,{"$f":"W53-W51","v":1105344.6150416255}]
[]
[">>HIDE_BELOW",null,null,null,null,null,"lstWaterGrade",null,"lstWaterRegion",null,"lstWaterSubGrade"]

{"sheet":"User-defined benefits","index":24,"n_rows":112,"n_cols":26,"rows_kept":112,"cut":false,"hidden":false,"merged":[[106,14,106,16],[81,14,81,16],[81,20,81,22],[88,14,88,16],[98,2,98,4],[99,14,99,16],[99,20,99,22],[62,2,62,4],[63,14,63,16],[63,20,63,22],[70,14,70,16],[80,2,80,4],[34,14,34,16],[44,2,44,4],[45,14,45,16],[45,20,45,22],[52,14,52,16],[27,14,27,16],[6,2,6,31],[7,2,7,31],[8,2,8,31],[9,2,9,31],[10,2,10,31],[27,20,27,22],[26,2,26,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User defined benefits",null,null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,"Evidence:  Qualitative summary and written evidence "]
[null,1,"UD1 - loss of crops / revenue. Amount of land currently around Forest Hall Letch used for crops to form 2-stage channel at upper end and attenuation storage at lower end near Quorum: Area 1 – Palmersville west (north of Woodlands Grange) ~3,000m²; Area 2 – Palmersville (north of Palmers Green) ~ 1,700m²; Area 3 – Palmersville (north of Laurel Avenue) ~ 4,500m². Total = 9,200m². For monetary value, use value of unequipped arable land per hectare in Northumberland (£12,227 per ha) (Government Valuation Office, 2011 Property Market Report http://www.voa.gov.uk/dvs/_downloads/pmr_2011.pdf). This is annual cost occurring from 2017 until 2055"]
[null,2,"UD2 - Noise and disruption from the construction work. Assume 300 (same as amenity category) of the 20,000 properties in the area experience an increase in noise and disruption. For monetary value, use £58.17 per household per year (Department of Transport, 2012, The Noise Sub-Objective, http://www.dft.gov.uk/webtag/documents/expert/pdf/unit3_3_2-noise-05-12.pdf). This is one-off cost occurring in 2016 only"]
[null,3,"Assume 75% confidence level for both quantity and monetary estimates for both impacts"]
[null,4]
[null,5]
[]
[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,"Impact name/category",null,null,null,"Crops"]
[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,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after applying  confidence",null,"Start",null,"End"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,11249,null,{"$f":"'Present Value Calcs'!EH13","v":214749.94083943433},null,0.75,null,0.75,null,{"$f":"Q32*O32*M32","v":120796.84172218181},null,2017,null,2055]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EJ13","v":0},null,null,null,null,null,{"$f":"Q34*O34*M34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,"Sum of benefits",null,{"$f":"M34-M32","v":-214749.94083943433},null,{"$f":"IFERROR(AVERAGE(O23:O34),\"\")","v":0.75},null,{"$f":"IFERROR(AVERAGE(Q23:Q34),\"\")","v":0.75},null,{"$f":"S34-S32","v":-120796.84172218181}]
[]
[]
[null,"SECTION UD2"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category",null,null,null,"Noise & disruption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after applying  confidence",null,"Start",null,"End"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EL13","v":0},null,null,null,null,null,{"$f":"Q50*O50*M50","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,300,null,58.17,null,{"$f":"-G52*I52","v":-17451},null,{"$f":"'Present Value Calcs'!EN13","v":-30947.340472180447},null,0.75,null,0.75,null,{"$f":"Q52*O52*M52","v":-17407.879015601502},null,2016,null,2017]
[null,null,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,"Sum of benefits",null,{"$f":"M52-M50","v":-30947.340472180447},null,{"$f":"IFERROR(AVERAGE(O41:O52),\"\")","v":0.75},null,{"$f":"IFERROR(AVERAGE(Q41:Q52),\"\")","v":0.75},null,{"$f":"S52-S50","v":-17407.879015601502}]
[]
[]
[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,"Vehicle Damage Avoided (MCM)"]
[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,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after applying  confidence",null,"Start",null,"End"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EP13","v":0},null,null,null,null,null,{"$f":"Q68*O68*M68","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,45906,null,{"$f":"'Present Value Calcs'!ER13","v":40004.426904730666},null,1,null,1,null,{"$f":"Q70*O70*M70","v":40004.426904730666},null,2017,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,"Sum of benefits",null,{"$f":"M70-M68","v":40004.426904730666},null,{"$f":"IFERROR(AVERAGE(O59:O70),\"\")","v":1},null,{"$f":"IFERROR(AVERAGE(Q59:Q70),\"\")","v":1},null,{"$f":"S70-S68","v":40004.426904730666}]
[]
[]
[null,"SECTION UD4"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after applying  confidence",null,"Start",null,"End"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!ET13","v":0},null,null,null,null,null,{"$f":"Q86*O86*M86","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EV13","v":0},null,null,null,null,null,{"$f":"Q88*O88*M88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,"Sum of benefits",null,{"$f":"M88-M86","v":0},null,{"$f":"IFERROR(AVERAGE(O77:O88),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(Q77:Q88),\"\")","v":""},null,{"$f":"S88-S86","v":0}]
[]
[]
[null,"SECTION UD5"]
[]
[null,null,"Notes"]
[null,null,"Complete this section where you have defined the yearly benefit for your impact to calculate the present value"]
[null,null,"If you are only calculating the difference, complete the proposed option only. "]
[]
[null,null,"Impact name/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirm the confidence you have in the calculation method and valuation",null,null,null,null,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Option",null,"Record the annual quantity and units",null,"Record the monetary value and units",null,"Confirm the annual monetised impact (£/yr)",null,"Present value of the benefit £",null,"Quantity",null,"Valuation (£)",null,"Present value after applying  confidence",null,"Start",null,"End"]
[]
[null,null,"Baseline option",null,{"$f":"'Project Inputs'!$D$14","v":"Includes grasslands, farmland, woodland, freshwater, semi-urban. With no intervention, flood risk, water quality will worsen. See report Table 1"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EX13","v":0},null,null,null,null,null,{"$f":"Q104*O104*M104","v":0}]
[]
[null,null,"Proposed scenario",null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,{"$f":"'Present Value Calcs'!EZ13","v":0},null,null,null,null,null,{"$f":"Q106*O106*M106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average confidence values"]
[null,null,null,null,null,null,null,null,null,null,"Sum of benefits",null,{"$f":"M106-M104","v":0},null,{"$f":"IFERROR(AVERAGE(O95:O106),\"\")","v":""},null,{"$f":"IFERROR(AVERAGE(Q95:Q106),\"\")","v":""},null,{"$f":"S106-S104","v":0}]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"CR - Crime","index":25,"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,"Crime",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact of SuDS on crime"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section Cr2"]
[]
[]
[null,null,null,null,"SECTION Cr1",null,null,null,"SECTION EG2"]
[null,null,null,null,"Qualitative assessment of the impact of building SuDS on crime",null,null,null,"Quantitative assessment of the impact of building SuDS on crime"]
[]
[]
[null,"SECTION Cr1"]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS may have on crime and the extent of the area"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,"Summary"]
[]
[null,null,null,null,"Scale of the likely reduction in crime",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area or number of people impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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 SuDS create 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,"Scenario",null,null,null,"Lump sum or present value benefit from a local study",null,null,null,"Level of certainty 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,null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$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":26,"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,"Economic growth",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact of SuDS on economic growth"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section EG2."]
[]
[]
[null,null,null,null,"SECTION EG1",null,null,null,"SECTION EG2"]
[null,null,null,null,"Qualitative assessment of the impact of building SuDS on economic growth",null,null,null,"Quantitative assessment of the impact of building SuDS on economic growth"]
[]
[]
[null,"SECTION EG1 - Impact of SuDS on  economic growth"]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS may have on economic growth "]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,"Summary"]
[]
[null,null,null,null,"Magnitude of the contribution to supporting economic growth",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43>0,K43*I43,\"-\")","v":"-"}]
[]
[]
[null,"SECTION EG2 - Impact of SuDS on Economic Growth - Quantification and monetisation"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to support that SuDS create an impact.\n\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,"Scenario",null,null,null,"Lump sum or present value benefit from a local study",null,null,null,"Level of certainty 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,null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I54*M54*Q54","v":0}]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Edu - Education","index":27,"n_rows":60,"n_cols":30,"rows_kept":60,"cut":false,"hidden":false,"merged":[[38,3,38,5],[28,3,32,3],[36,7,36,11],[11,3,11,5],[26,2,26,21],[25,2,25,21],[24,2,24,21],[23,2,23,21],[22,2,22,21],[11,7,11,9],[40,9,40,11],[42,9,42,11],[53,1,53,2],[53,3,53,5],[53,7,53,9],[53,11,53,13],[47,3,47,22],[53,17,53,18],[49,20,49,22],[51,3,51,5],[51,7,51,9],[51,11,51,13],[51,17,51,18]]}
[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,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact of SuDS on enhancing 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," "]
[null,null,null,"Qualitative assessment of the impact of building SuDS and its contribution to education",null,null,null,"Quantitative assessment of the impact of building SuDS and its contribution to education"]
[]
[]
[null,"SECTION Edu1 "]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS may have in contributing to education"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,"Site 3 exceedance areas will be built on school grounds, which will provide educational opportunities."]
[null,2,"Both magnitude and scale of impact expected to be 'medium'. With a reasonable confidence score of 75%, this gives an impact value of 2.25, i.e. 'little improvement' "]
[null,3,"As set out in BeST guidance, this benefit is not valued as there is no additional evidence to support further assessment"]
[null,4]
[null,"Summary"]
[]
[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,"Medium ",null,"Medium ",null,3,null,0.75,null,null,null,{"$f":"IF(H43>0,J43*H43,\"-\")","v":2.25}]
[]
[]
[null,"SECTION Edu2 "]
[]
[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 certainty 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,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"H54*L54*P54","v":0}]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"ED - Enabling development","index":28,"n_rows":62,"n_cols":40,"rows_kept":62,"cut":false,"hidden":false,"merged":[[50,4,50,25],[56,1,56,2],[56,4,56,6],[56,8,56,10],[56,12,56,14],[56,18,56,20],[54,4,54,6],[54,8,54,10],[54,12,54,14],[54,18,54,20],[52,22,52,24],[42,10,42,12],[44,10,44,12],[40,4,40,6],[25,2,25,25],[26,2,26,25],[27,2,27,25],[28,2,28,25],[12,4,12,6],[12,8,12,11],[24,2,24,25],[30,4,34,4],[38,8,38,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development",null,null,null,null,null,">>HIDE_ALONG",null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."},null,null,null,null,null,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,"K\nE\nY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Complete the qualitative estimate in ED1 or if you know the avoided infrastructure cost (and is not included as part as a cost of another option being compared) use ED2."]
[null,null,"Only complete one section."]
[null,null,"Further help is provided in the guidance "]
[]
[null,null,null,null,"Section ED1",null,null,null,"Section ED2"]
[null,null,null,null,"Qualitative assessment of the impact of building SuDS on enabling development",null,null,null,"Quantitative assessment of the impact of building SuDS on enabling development"]
[]
[]
[]
[null,"SECTION ED1"]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS 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 SuDS to enable development"]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1,"Drainage capacity is a barrier to growth in this area"]
[null,2,"However, there is currently no evidence of the process by which additional land would become available as a result of the proposed option, the amount and location of land that could become available, the potential uses of this land and associated values, or other factors/barriers that may be relevant to enabling development."]
[null,3,"Therefore, no monetary assessment can be undertaken."]
[null,4,"Assuming both magnitude and scale of impact expected are 'medium' and a relatively low confidence score of 50%, this gives an impact value of 1.5, i.e. 'negligible' or 'little improvement' "]
[null,"Summary"]
[]
[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,"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,"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,"Medium ",null,"Medium",null,3,null,0.5,null,null,null,{"$f":"IF(I45>0,K45*I45,\"-\")","v":1.5}]
[]
[]
[]
[null,"SECTION ED2"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to support that SuDS create an impact.\nIt may be appropriate to calculate the avoided infrastructure costs if other options (such as grey infrastructure only) do not provide the same benefit and enable development.\n"]
[]
[null,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,"Scenario",null,null,null,"Lump sum benefit or avoided cost of infrastructure as result of using SuDS",null,null,null,"Level of certainty of the quantity calculated (select from list)",null,null,null,"Level of confidence of the monetary value selected/used",null,"Lump sum after certainty / confidence applied",null,null,null,"Start",null,"End"]
[]
[null,"Proposed scenario",null,null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I57*M57*Q57","v":0}]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"T - Tourism","index":29,"n_rows":60,"n_cols":32,"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]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact of SuDS on development of tourism"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section T2."]
[]
[]
[null,null,null,null,"SECTION T1",null,null,null,"SECTION T2"]
[null,null,null,null,"Qualitative assessment of the impact of building SuDS on tourism",null,null,null,"Quantitative assessment of the impact of building SuDS on tourism"]
[]
[]
[null,"SECTION T1 "]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS may have on developing tourism"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,"Summary"]
[]
[null,null,null,null,"Magnitude of the contribution to developing tourism",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Medium ","High"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43>0,K43*I43,\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[null,"SECTION T2"]
[]
[null,null,null,null,"Note:\nUse this section where evidence is available to 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,null,"Scenario",null,null,null,"Lump sum or present value benefit from a local study",null,null,null,"Level of certainty of the quantity calculated (select from list)",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,null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"I57*M57*P57","v":0}]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"TC - Traffic calming","index":30,"n_rows":63,"n_cols":34,"rows_kept":63,"cut":false,"hidden":true,"merged":[[38,4,38,6],[11,4,11,6],[40,10,40,12],[42,10,42,12],[50,4,50,24],[11,8,11,10],[28,4,32,4],[36,8,36,12],[56,1,56,2],[56,4,56,6],[56,8,56,10],[56,12,56,14],[56,18,56,19],[52,21,52,23],[54,4,54,6],[54,8,54,10],[54,12,54,14],[54,18,54,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming",null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"K\nE\nY"]
[]
[null,null,"Notes"]
[null,null,"Overview of the sections to help evaluate the impact of SuDS on traffic calming"]
[null,null,"This is likely to be a qualitative assessment, however if you have evidence and can quantify the impact, use section TC2."]
[]
[]
[null,null,null,null,"SECTION TC1",null,null,null,"SECTION TC2"]
[null,null,null,null,"Qualitative assessment of the impact of building SuDS on traffic calming",null,null,null,"Quantitative assessment of the impact of building SuDS on traffic calming"]
[]
[]
[null,"SECTION TC1 "]
[]
[null,null,"Notes"]
[null,null,"Use the matrix to consider qualitatively the impact that the SuDS may have on traffic calming"]
[]
[]
[]
[null,"Evidence and Qualitative summary "]
[null,1]
[null,2]
[null,3]
[null,4]
[null,"Summary"]
[]
[null,null,null,null,"Magnitude of the contribution to supporting traffic calming",null,"High",null,3,null,4,null,5]
[]
[null,null,null,null,null,null,"Medium",null,2,null,3,null,4]
[]
[null,null,null,null,null,null,"Low",null,1,null,2,null,3]
[]
[null,null,null,null,null,null,null,null,"Small",null,"Medium",null,"Large"]
[]
[null,null,null,null,null,null,null,null,"Size of area impacted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low ","Medium ","High"]
[null,null,null,null,"Record the estimated impact",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small ","Medium ","Large"]
[]
[null,null,null,null,"Magnitude",null,"Size of area",null,"Potential Impact value",null,"Confirm the confidence you have in the estimation method",null,null,null,"Revised impact value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43>0,K43*I43,\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[null,"SECTION TC2"]
[]
[null,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,null,"Confirm the start and end year of the evaluation"]
[]
[null,null,null,null,"Scenario",null,null,null,"Lump sum or present value benefit from a local study",null,null,null,"Level of certainty 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,null,{"$f":"'Project Inputs'!$D$16","v":"Combination of surface water separation measures, inc attenuation areas, diversion of Longbenton Letch & underground pipeline (sites 1, 3, 5, 7)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I57*M57*Q57","v":0}]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Summary of outputs-Qualitative","index":31,"n_rows":59,"n_cols":21,"rows_kept":59,"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,"Summary of Outputs"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[]
[null,"Notes:\nTable automatically updates with information from the benefit assessment sheets"]
[]
[null,"Non-monetised impacts",null,"Indication of magnitude of impact",null,"Size of area impacted",null,"Potential Impact before confidence ",null,"Potential imact after confidence",null,"Qualitative description","Comments"]
[]
[null,"Crime",null,{"$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,"Flexible infrastructure",null,null,null,null,null,null,null,null,null,null,"To be developed"]
[]
[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,{"$f":"IFERROR(IF('EG - Economic growth'!C27<>\"\",'EG - Economic growth'!C27,\"\"),\"\")","v":""}]
[]
[null,"Education",null,{"$f":"'Edu - Education'!D43","v":"Medium "},null,{"$f":"'Edu - Education'!F43","v":"Medium "},null,{"$f":"'Edu - Education'!H43","v":3},null,{"$f":"'Edu - Education'!N43","v":2.25},null,{"$f":"IFERROR(IF('Edu - Education'!C27<>\"\",'Edu - Education'!C27,\"\"),\"\")","v":""}]
[]
[null,"Enabling development",null,{"$f":"'ED - Enabling development'!E45","v":"Medium "},null,{"$f":"'ED - Enabling development'!G45","v":"Medium"},null,{"$f":"'ED - Enabling development'!I45","v":3},null,{"$f":"'ED - Enabling development'!O45","v":1.5},null,{"$f":"IFERROR(IF('ED - Enabling development'!C29<>\"\",'ED - Enabling development'!C29,\"\"),\"\")","v":""}]
[]
[null,"Tourism",null,{"$f":"'TC - Traffic calming'!E43","v":0},null,{"$f":"'TC - Traffic calming'!G43","v":0},null,{"$f":"'TC - Traffic calming'!I43","v":0},null,{"$f":"'TC - Traffic calming'!O43","v":"-"},null,{"$f":"IFERROR(IF('T - Tourism'!C27<>\"\",'T - Tourism'!C27,\"\"),\"\")","v":""}]
[]
[null,"Traffic Calming",null,{"$f":"'TC - Traffic calming'!E43","v":0},null,{"$f":"'TC - Traffic calming'!G43","v":0},null,{"$f":"'TC - Traffic calming'!I43","v":0},null,{"$f":"'TC - Traffic calming'!O43","v":"-"},null,{"$f":"IFERROR(IF('TC - Traffic calming'!C27<>\"\",'TC - Traffic calming'!C27,\"\"),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
["Questions",null,null,null,null,null,null,"annual + start + end implies that there is a current/ should current be stored/visible in a cell at the top?",null,"pull this over or set here?",null,".","calculated on this page,  despite having the equation below; am unsure exactly how this should work","I have pulled across an average from the pumping.. Is this right??.. Only other option is to pull across each pumpig line.. Which is not really ideal or relevant../",".",null,null,null,"presume that a single line should be returned form the pumping page../ if so - then we need to have this highlighted/ or inputted specifically on the pumping page../ currently I have just written this value in what is currently the hidden area on the pumping page.","<<-- same","<<-- same"]
[]
[null,null,null,"Total PV benefits",null,null,null,null,null,"Uncertainty applied",null,"Total PV benefits","Benefit-cost ratio","Net present value"]
[null,null,null,{"$f":"SUM(M5:M29)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P5:P29)","v":0}]
[]
[]
[]
[null,null,null,"Pumping",null,null,null,"yearly value",null,2015,null,2080,"calculated","from impact sheet","from impact sheet","calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"from impact tab","from impact tab","from impact tab"]
[null,null,null,"Air quality",null,null,null,"AV",null,null,null,null,"PV","Q","M","PVA = PV * (Q+M)/2",null,"Air quality"]
[null,null,null,"Air quality",null,null,null,1,null,null,null,null,2,1,1,{"$f":"M45*((N45+O45)/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"]

{"sheet":"Summary of outputs - Monetised","index":32,"n_rows":166,"n_cols":33,"rows_kept":166,"cut":false,"hidden":false,"merged":[[74,1,75,1],[77,1,78,1],[47,1,48,1],[50,1,55,1],[57,1,58,1],[7,23,7,24],[3,1,3,19],[14,1,17,1],[60,1,62,1],[64,1,68,1],[9,1,12,1],[19,1,20,1],[22,1,23,1],[25,1,30,1],[32,1,33,1],[43,1,45,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of Outputs - Monetised",null,null,null,null,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"Notes:\nTable automatically updates with information from the benefit tabs completed. \nColumn B highlighted depending upon the proportion the impact has overall prior to confidence applied: Green (>20%), Amber (10-20%) and Red (<10%)."]
[]
[null,"Discount factor applied",null,{"$f":"'Project Inputs'!D28","v":3.5000000000000003E-2}]
[]
[null,"Significant proportion",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,{"$f":"'AQ - Air quality'!Q28","v":0},null,{"$f":"'AQ - Air quality'!S28","v":0},null,{"$f":"'AQ - Air quality'!G28","v":0},null,{"$f":"'AQ - Air quality'!I28","v":0},null,{"$f":"'AQ - Air quality'!K28","v":0},null,{"$f":"'AQ - Air quality'!M28","v":0},null,null,null,{"$f":"R10/SUM(TotalValue)","v":0},{"$f":"SUM(V10:V13)","v":0},"AIR QUALITY",{"$f":"IF(W10>=LimOuputGreen,\"G\",IF(W10>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'AQ - Air quality'!I83","v":"Annual pollutant removal benefit (£)"}]
[null,null,null,"Air quality",null,{"$f":"'AQ - Air quality'!C85","v":"SO2"},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!O85","v":0},null,{"$f":"'AQ - Air quality'!K85","v":0},null,{"$f":"'AQ - Air quality'!M85","v":0},null,{"$f":"'AQ - Air quality'!Q85","v":0},null,null,null,{"$f":"R11/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'AQ - Air quality'!I85","v":0}]
[null,null,null,"Air quality",null,{"$f":"'AQ - Air quality'!C87","v":"NO2"},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!O87","v":0},null,{"$f":"'AQ - Air quality'!K87","v":0},null,{"$f":"'AQ - Air quality'!M87","v":0},null,{"$f":"'AQ - Air quality'!Q87","v":0},null,null,null,{"$f":"R12/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'AQ - Air quality'!I87","v":0}]
[null,null,null,"Air quality",null,{"$f":"'AQ - Air quality'!C91","v":"PM-10"},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!O91","v":0},null,{"$f":"'AQ - Air quality'!K91","v":0},null,{"$f":"'AQ - Air quality'!M91","v":0},null,{"$f":"'AQ - Air quality'!Q91","v":0},null,null,null,{"$f":"R13/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'AQ - Air quality'!I91","v":0}]
[]
[null,"Amenity",null,"Amenity - Quality of space",null,"External assessment",null,{"$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},{"$f":"SUM(V15:V18)","v":1.9581236526705391E-3},"AMENITY",{"$f":"IF(W15>=LimOuputGreen,\"G\",IF(W15>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Amenity - Quality of space",null,"Street improvements",null,{"$f":"'Am - Amenity'!D53","v":0},null,{"$f":"'Am - Amenity'!F53","v":0},null,{"$f":"'Am - Amenity'!N49","v":0},null,{"$f":"'Am - Amenity'!J47","v":0},null,{"$f":"'Am - Amenity'!L47","v":0},null,{"$f":"'Am - Amenity'!P49","v":0},null,null,null,{"$f":"R16/SUM(TotalValue)","v":0}]
[null,null,null,"Amenity - Quality of space",null,"Permanent body of works",null,{"$f":"'Am - Amenity'!D69","v":0},null,{"$f":"'Am - Amenity'!F69","v":0},null,{"$f":"'Am - Amenity'!N65","v":0},null,{"$f":"'Am - Amenity'!J63","v":0},null,{"$f":"'Am - Amenity'!L63","v":0},null,{"$f":"'Am - Amenity'!P65","v":0},null,null,null,{"$f":"R17/SUM(TotalValue)","v":0}]
[null,null,null,"Amenity - Quality of space",null,"Property increase",null,"n/a",null,"n/a",null,{"$f":"'Am - Amenity'!L96","v":178297.07978712791},null,{"$f":"'Am - Amenity'!N96","v":0.75},null,{"$f":"'Am - Amenity'!P96","v":0.75},null,{"$f":"'Am - Amenity'!R96","v":100292.10738025945},null,"Lump sum, single benefits",null,{"$f":"R18/SUM(TotalValue)","v":1.9581236526705391E-3}]
[]
[null,"Biodiversity and habitats",null,"Biodiversity (Habitats)",null,"External assessment",null,{"$f":"'BE - Biodiversity & Ecology'!Q30","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!S30","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!G32","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!I30","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!K30","v":0},null,{"$f":"'BE - Biodiversity & Ecology'!M32","v":0},null,null,null,{"$f":"R20/SUM(TotalValue)","v":0},{"$f":"SUM(V20:V21)","v":6.4289599318687648E-4},"BIODIVERSITY AND ECOLOGY",{"$f":"IF(W20>=LimOuputGreen,\"G\",IF(W20>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Biodiversity (Habitats)",null,"n/a",null,{"$f":"'BE - Biodiversity & Ecology'!Q30+'BE - Biodiversity & Ecology'!E124","v":2017},null,{"$f":"'BE - Biodiversity & Ecology'!S30+'BE - Biodiversity & Ecology'!G124","v":2055},null,{"$f":"'BE - Biodiversity & Ecology'!K124","v":43904.203152237678},null,{"$f":"'BE - Biodiversity & Ecology'!M124","v":1},null,{"$f":"'BE - Biodiversity & Ecology'!O124","v":0.75},null,{"$f":"'BE - Biodiversity & Ecology'!Q124","v":32928.152364178255},null,null,null,{"$f":"R21/SUM(TotalValue)","v":6.4289599318687648E-4}]
[]
[null,"Building temperature",null,"Building temperature",null,"External assessment, energy",null,{"$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":"R23/SUM(TotalValue)","v":0},{"$f":"SUM(V23:V24)","v":0},"BUILDING TEMPERATURE",{"$f":"IF(W23>=LimOuputGreen,\"G\",IF(W23>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Building temperature",null,"Green roofs",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,{"$f":"R24/SUM(TotalValue)","v":0}]
[]
[null,"Carbon reduction",null,"Carbon ",null,"External assessment, reduced energy heating & cooling",null,{"$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":"R26/SUM(TotalValue)","v":0},{"$f":"SUM(V26:V31)","v":0},"CARBON REDUCTION",{"$f":"IF(W26>=LimOuputGreen,\"G\",IF(W26>=LimOuputAmber,\"A\",\"\"))","v":""}]
[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,"Carbon ",null,"Reduced energy pumping",null,{"$f":"'P - Pumping'!AA33","v":0},null,{"$f":"'P - Pumping'!AD33","v":0},null,{"$f":"'P - Pumping'!P110","v":0},null,{"$f":"'P - Pumping'!AB104","v":0},null,{"$f":"'P - Pumping'!AD104","v":0},null,{"$f":"'P - Pumping'!R110","v":0},null,null,null,0]
[null,null,null,"Carbon ",null,"Reduced energy RWH",null,{"$f":"'RWH - Rainwater harvesting'!J45+'RWH - Rainwater harvesting'!J115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!L45+'RWH - Rainwater harvesting'!L115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!H58+'RWH - Rainwater harvesting'!H128","v":0},null,{"$f":"'RWH - Rainwater harvesting'!J58+'RWH - Rainwater harvesting'!J128","v":0},null,{"$f":"'RWH - Rainwater harvesting'!L58+'RWH - Rainwater harvesting'!L128","v":0},null,{"$f":"'RWH - Rainwater harvesting'!N58+'RWH - Rainwater harvesting'!N128","v":0},null,null,null,0]
[null,null,null,"Carbon ",null,"Reduced energy treating wastewater",null,{"$f":"'TW - Treating wastewater'!Q47","v":0},null,{"$f":"'TW - Treating wastewater'!S47","v":0},null,{"$f":"'TW - Treating wastewater'!G61","v":0},null,{"$f":"'TW - Treating wastewater'!I61","v":0.75},null,{"$f":"'TW - Treating wastewater'!K61","v":1},null,{"$f":"'TW - Treating wastewater'!M61","v":0},null,null,null,0]
[null,null,null,"Carbon ",null,"Reduced process emissions",null,{"$f":"'TW - Treating wastewater'!Q47","v":0},null,{"$f":"'TW - Treating wastewater'!S47","v":0},null,{"$f":"'TW - Treating wastewater'!G63","v":0},null,{"$f":"'TW - Treating wastewater'!I63","v":0.75},null,{"$f":"'TW - Treating wastewater'!K63","v":1},null,{"$f":"'TW - Treating wastewater'!M63","v":0},null,null,null,0]
[]
[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,{"$f":"R33/SUM(TotalValue)","v":0},{"$f":"SUM(V33:V34)","v":0},"CARBON SEQUESTRATION",{"$f":"IF(W33>=LimOuputGreen,\"G\",IF(W33>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,"n/a"]
[null,null,null,"Carbon sequestration",null,"Benefit from trees",null,{"$f":"'CS - Carbon sequestration'!H65","v":"0"},null,{"$f":"'CS - Carbon sequestration'!J65","v":"0"},null,{"$f":"'CS - Carbon sequestration'!H59","v":0},null,{"$f":"'CS - Carbon sequestration'!P65","v":"0"},null,{"$f":"'CS - Carbon sequestration'!R65","v":"0"},null,{"$f":"'CS - Carbon sequestration'!J59","v":0},null,"Takes the average start and finish year, and average confidence values",null,{"$f":"R34/SUM(TotalValue)","v":0},null,null,null,null,null,"n/a"]
[]
[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,{"$f":"R36/SUM(TotalValue)","v":0},{"$f":"V36","v":0},"Crime",{"$f":"IF(W36>=LimOuputGreen,\"G\",IF(W36>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,"Economic Growth",null,"Economic Growth",null,"External assessment",null,{"$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":"R38/SUM(TotalValue)","v":0},{"$f":"V38","v":0},"Economic Growth",{"$f":"IF(W38>=LimOuputGreen,\"G\",IF(W38>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,"Education",null,"Education",null,"External assessment",null,{"$f":"'Edu - Education'!U54","v":0},null,{"$f":"'Edu - Education'!W54","v":0},null,{"$f":"'Edu - Education'!H54","v":0},null,{"$f":"'Edu - Education'!L54","v":0},null,{"$f":"'Edu - Education'!P54","v":0},null,{"$f":"'Edu - Education'!R54","v":0},null,null,null,{"$f":"R40/SUM(TotalValue)","v":0},{"$f":"V40","v":0},"Education",{"$f":"IF(W40>=LimOuputGreen,\"G\",IF(W40>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,"Enabling development",null,"Enabling development",null,"External assessment",null,{"$f":"'ED - Enabling development'!W57","v":0},null,{"$f":"'ED - Enabling development'!Y57","v":0},null,{"$f":"'ED - Enabling development'!I57","v":0},null,{"$f":"'ED - Enabling development'!M57","v":0},null,{"$f":"'ED - Enabling development'!Q57","v":0},null,{"$f":"'ED - Enabling development'!S57","v":0},null,null,null,{"$f":"R42/SUM(TotalValue)","v":0},{"$f":"V42","v":0},"Enabling development",{"$f":"IF(W42>=LimOuputGreen,\"G\",IF(W42>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,"Flooding",null,"Flooding",null,"External assessment",null,{"$f":"'F - Flooding'!Q32","v":2017},null,{"$f":"'F - Flooding'!S32","v":2117},null,{"$f":"'F - Flooding'!G30-'F - Flooding'!G32","v":49750302.778428428},null,{"$f":"'F - Flooding'!I32","v":1},null,{"$f":"'F - Flooding'!K32","v":1},null,{"$f":"('F - Flooding'!M30-'F - Flooding'!M32)","v":49750302.778428428},null,null,null,{"$f":"R44/SUM(TotalValue)","v":0.97133510445245885},{"$f":"SUM(V44:V46)","v":0.97303765799168762},"FLOODING",{"$f":"IF(W44>=LimOuputGreen,\"G\",IF(W44>=LimOuputAmber,\"A\",\"\"))","v":"G"},null,null,"n/a"]
[null,null,null,"Flooding",null,"Damage to property",null,{"$f":"SUM('F - Flooding'!Q47,'F - Flooding'!G82,'F - Flooding'!G64)","v":0},null,{"$f":"SUM('F - Flooding'!S47,'F - Flooding'!I64,'F - Flooding'!I82)","v":0},null,{"$f":"'F - Flooding'!G45+'F - Flooding'!Q64+'F - Flooding'!M82","v":0},null,{"$f":"'F - Flooding'!K106","v":0},null,{"$f":"'F - Flooding'!M106","v":0},null,{"$f":"'F - Flooding'!M45+'F - Flooding'!S64+'F - Flooding'!O82","v":0},null,null,null,{"$f":"R45/SUM(TotalValue)","v":0},null,null,null,null,null,"n/a"]
[null,null,null,"Flooding",null,"Loss of time",null,{"$f":"'F - Flooding'!G98","v":2017},null,{"$f":"'F - Flooding'!I98","v":2117},null,{"$f":"'F - Flooding'!O94","v":87202.195910404247},null,{"$f":"'F - Flooding'!K94","v":1},null,{"$f":"'F - Flooding'!M94","v":1},null,{"$f":"'F - Flooding'!Q94","v":87202.195910404247},null,null,null,{"$f":"R46/SUM(TotalValue)","v":1.7025535392287713E-3}]
[]
[null,"Groundwater recharge",null,"Groundwater recharge",null,"External assessment",null,{"$f":"'GW - Groundwater recharge'!N32","v":0},null,{"$f":"'GW - Groundwater recharge'!P32","v":0},null,{"$f":"'GW - Groundwater recharge'!F32","v":0},null,{"$f":"'GW - Groundwater recharge'!H32","v":0},null,{"$f":"'GW - Groundwater recharge'!J32","v":0},null,{"$f":"'GW - Groundwater recharge'!L32","v":0},null,null,null,{"$f":"R48/SUM(TotalValue)","v":0},{"$f":"SUM(V48:V49)","v":0},"GROUNDWATER RECHARGE",{"$f":"IF(W48>=LimOuputGreen,\"G\",IF(W48>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Groundwater recharge",null,"Avoided abstraction savings",null,{"$f":"'GW - Groundwater recharge'!D56","v":0},null,{"$f":"'GW - Groundwater recharge'!F56","v":0},null,{"$f":"'GW - Groundwater recharge'!N52","v":0},null,{"$f":"'GW - Groundwater recharge'!J50","v":0},null,{"$f":"'GW - Groundwater recharge'!L50","v":0},null,{"$f":"'GW - Groundwater recharge'!P52","v":0},null,null,null,{"$f":"R49/SUM(TotalValue)","v":0}]
[]
[null,"Health",null,"Health ",null,"External assessment",null,{"$f":"'H - Health'!P30","v":0},null,{"$f":"'H - Health'!R30","v":0},null,{"$f":"'H - Health'!F30","v":0},null,{"$f":"'H - Health'!H30","v":0},null,{"$f":"'H - Health'!J30","v":0},null,{"$f":"'H - Health'!L30","v":0},null,null,null,{"$f":"R51/SUM(TotalValue)","v":0},{"$f":"SUM(V51:V56)","v":0},"HEALTH",{"$f":"IF(W51>=LimOuputGreen,\"G\",IF(W51>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,"n/a"]
[null,null,null,"Health ",null,"Walking",null,"n/a",null,{"$f":"'H - Health'!H47","v":0},null,{"$f":"IFERROR('H - Health'!H51*(100%/N52),0)","v":0},null,{"$f":"'H - Health'!H45","v":0},null,1,null,{"$f":"'H - Health'!H51","v":0},null,"No start / end, only number of years",null,0,null,null,null,null,null,"n/a"]
[null,null,null,"Health ",null,"Cycling",null,"n/a",null,{"$f":"'H - Health'!R47","v":0},null,{"$f":"IFERROR('H - Health'!R51*(100%/N53),0)","v":0},null,{"$f":"'H - Health'!R45","v":0},null,1,null,{"$f":"'H - Health'!R51","v":0},null,"No start / end, only number of years",null,0,null,null,null,null,null,"n/a"]
[null,null,null,"Health ",null,"View of green space",null,{"$f":"'H - Health'!D93","v":0},null,{"$f":"'H - Health'!F93","v":0},null,{"$f":"'H - Health'!N89","v":0},null,{"$f":"'H - Health'!J87","v":0},null,{"$f":"'H - Health'!L87","v":0},null,{"$f":"'H - Health'!P89","v":0},null,null,null,0,null,null,null,null,null,{"$f":"'H - Health'!F87-'H - Health'!F85","v":0}]
[null,null,null,"Health ",null,"Access to permanent water",null,{"$f":"'H - Health'!D109","v":0},null,{"$f":"'H - Health'!F109","v":0},null,{"$f":"'H - Health'!N105","v":0},null,{"$f":"'H - Health'!J103","v":0},null,{"$f":"'H - Health'!L103","v":0},null,{"$f":"'H - Health'!P105","v":0},null,null,null,0]
[null,null,null,"Health ",null,"Access to green space",null,{"$f":"'H - Health'!D125","v":0},null,{"$f":"'H - Health'!F125","v":0},null,{"$f":"'H - Health'!N121","v":0},null,{"$f":"'H - Health'!J119","v":0},null,{"$f":"'H - Health'!L119","v":0},null,{"$f":"'H - Health'!P121","v":0},null,null,null,0]
[]
[null,"Pumping wastewater",null,"Pumping wastewater",null,"External assessment",null,{"$f":"'P - Pumping'!AA33","v":0},null,{"$f":"'P - Pumping'!AD33","v":0},null,{"$f":"'P - Pumping'!I35","v":0},null,{"$f":"'P - Pumping'!M33","v":0},null,{"$f":"'P - Pumping'!P33","v":0},null,{"$f":"'P - Pumping'!R35","v":0},null,null,null,{"$f":"R58/SUM(TotalValue)","v":0},{"$f":"SUM(V58:V59)","v":0},"Pumping wastewater",{"$f":"IF(W58>=LimOuputGreen,\"G\",IF(W58>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!F16","v":""}]
[null,null,null,"Pumping wastewater",null,"Reduced energy",null,{"$f":"'P - Pumping'!AA33","v":0},null,{"$f":"'P - Pumping'!AD33","v":0},null,{"$f":"'P - Pumping'!P108","v":0},null,{"$f":"'P - Pumping'!AB104","v":0},null,{"$f":"'P - Pumping'!AD104","v":0},null,{"$f":"'P - Pumping'!R108","v":0},null,null,null,{"$f":"R59/SUM(TotalValue)","v":0},null,null,null,null,null,{"$f":"'Present Value Calcs'!F17","v":""}]
[]
[null,"Rain water harvesting",null,"Rain Water harvesting",null,"External assessment",null,{"$f":"'RWH - Rainwater harvesting'!P31","v":0},null,{"$f":"'RWH - Rainwater harvesting'!R31","v":0},null,{"$f":"'RWH - Rainwater harvesting'!F31","v":0},null,{"$f":"'RWH - Rainwater harvesting'!H31","v":0},null,{"$f":"'RWH - Rainwater harvesting'!J31","v":0},null,{"$f":"'RWH - Rainwater harvesting'!L31","v":0},null,null,null,{"$f":"R61/SUM(TotalValue)","v":0},{"$f":"SUM(V61:V63)","v":0},"RAINWATER HARVESTING",{"$f":"IF(W61>=LimOuputGreen,\"G\",IF(W61>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Rain Water harvesting",null,"Reduction in energy usage by Water Co",null,{"$f":"'RWH - Rainwater harvesting'!$J$45+'RWH - Rainwater harvesting'!$J$115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!$L$45+'RWH - Rainwater harvesting'!$L$115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!H56+'RWH - Rainwater harvesting'!H126","v":0},null,{"$f":"'RWH - Rainwater harvesting'!J56+'RWH - Rainwater harvesting'!J126","v":0},null,{"$f":"'RWH - Rainwater harvesting'!L56+'RWH - Rainwater harvesting'!L126","v":0},null,{"$f":"'RWH - Rainwater harvesting'!N56+'RWH - Rainwater harvesting'!N126","v":0},null,null,null,{"$f":"R62/SUM(TotalValue)","v":0}]
[null,null,null,"Rain Water harvesting",null,"Customer bill reduction",null,{"$f":"'RWH - Rainwater harvesting'!$J$45+'RWH - Rainwater harvesting'!$J$115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!$L$45+'RWH - Rainwater harvesting'!$L$115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!F31+'RWH - Rainwater harvesting'!H54+'RWH - Rainwater harvesting'!H124","v":0},null,{"$f":"'RWH - Rainwater harvesting'!J54+'RWH - Rainwater harvesting'!J124","v":0},null,{"$f":"'RWH - Rainwater harvesting'!L54+'RWH - Rainwater harvesting'!L124","v":0},null,{"$f":"'RWH - Rainwater harvesting'!N54+'RWH - Rainwater harvesting'!N124","v":0},null,"This is not taken forward further as part of the assessment",null,{"$f":"R63/SUM(TotalValue)","v":0}]
[]
[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,{"$f":"R65/SUM(TotalValue)","v":0},{"$f":"SUM(V65:V69)","v":4.6976302881224646E-3},"RECREATION",{"$f":"IF(W65>=LimOuputGreen,\"G\",IF(W65>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Recreation",null,"General Recreation Activities",null,{"$f":"'R - Recreation'!D55","v":2017},null,{"$f":"'R - Recreation'!F55","v":2055},null,{"$f":"'R - Recreation'!N51","v":641614.55877632799},null,{"$f":"'R - Recreation'!J49","v":0.5},null,{"$f":"'R - Recreation'!L49","v":0.75},null,{"$f":"'R - Recreation'!P51","v":240605.45954112301},null,null,null,{"$f":"R66/SUM(TotalValue)","v":4.6976302881224646E-3}]
[null,null,null,"Recreation",null,"Constructed wetlands",null,{"$f":"'R - Recreation'!D71","v":0},null,{"$f":"'R - Recreation'!F71","v":0},null,{"$f":"'R - Recreation'!N67","v":0},null,{"$f":"'R - Recreation'!J65","v":0},null,{"$f":"'R - Recreation'!L65","v":0},null,{"$f":"'R - Recreation'!P67","v":0},null,null,null,{"$f":"R67/SUM(TotalValue)","v":0}]
[null,null,null,"Recreation",null,"Coarse angling",null,{"$f":"'R - Recreation'!D86","v":0},null,{"$f":"'R - Recreation'!F86","v":0},null,{"$f":"'R - Recreation'!N82","v":0},null,{"$f":"'R - Recreation'!J80","v":0},null,{"$f":"'R - Recreation'!L80","v":0},null,{"$f":"'R - Recreation'!P82","v":0},null,null,null,{"$f":"R68/SUM(TotalValue)","v":0}]
[null,null,null,"Recreation",null,"Game angling",null,{"$f":"'R - Recreation'!D101","v":0},null,{"$f":"'R - Recreation'!F101","v":0},null,{"$f":"'R - Recreation'!N97","v":0},null,{"$f":"'R - Recreation'!J95","v":0},null,{"$f":"'R - Recreation'!L95","v":0},null,{"$f":"'R - Recreation'!P97","v":0},null,null,null,{"$f":"R69/SUM(TotalValue)","v":0}]
[]
[null,"Tourism",null,"Tourism",null,"External assessment",null,{"$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":"R71/SUM(TotalValue)","v":0},{"$f":"V71","v":0},"Tourism",{"$f":"IF(W71>=LimOuputGreen,\"G\",IF(W71>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!F13","v":0}]
[]
[null,"Traffic calming",null,"Traffic calming",null,"External assessment",null,{"$f":"'TC - Traffic calming'!V57","v":0},null,{"$f":"'TC - Traffic calming'!X57","v":0},null,{"$f":"'TC - Traffic calming'!I57","v":0},null,{"$f":"'TC - Traffic calming'!M57","v":0},null,{"$f":"'TC - Traffic calming'!Q57","v":0},null,{"$f":"'TC - Traffic calming'!S57","v":0},null,null,null,{"$f":"R73/SUM(TotalValue)","v":0},{"$f":"V73","v":0},"Traffic calming",{"$f":"IF(W73>=LimOuputGreen,\"G\",IF(W73>=LimOuputAmber,\"A\",\"\"))","v":""},null,null,{"$f":"'Present Value Calcs'!F15","v":""}]
[]
[null,"Treating wastewater",null,"Treating wastewater",null,"External assessment",null,{"$f":"'TW - Treating wastewater'!Q33","v":0},null,{"$f":"'TW - Treating wastewater'!S33","v":0},null,{"$f":"'TW - Treating wastewater'!G31","v":0},null,{"$f":"'TW - Treating wastewater'!I31","v":0},null,{"$f":"'TW - Treating wastewater'!K31","v":0},null,{"$f":"'TW - Treating wastewater'!M31","v":0},null,null,null,{"$f":"R75/SUM(TotalValue)","v":0},{"$f":"SUM(V75:V76)","v":0},"TREATING WASTEWATER",{"$f":"IF(W75>=LimOuputGreen,\"G\",IF(W75>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Treating wastewater",null,"Overall assessment",null,{"$f":"'TW - Treating wastewater'!Q47","v":0},null,{"$f":"'TW - Treating wastewater'!S47","v":0},null,{"$f":"'TW - Treating wastewater'!G57+'TW - Treating wastewater'!G59","v":0},null,{"$f":"IFERROR(AVERAGE('TW - Treating wastewater'!I57,'TW - Treating wastewater'!I59),0)","v":0.75},null,{"$f":"IFERROR(AVERAGE('TW - Treating wastewater'!K57,'TW - Treating wastewater'!K59),0)","v":0.875},null,{"$f":"'TW - Treating wastewater'!M57+'TW - Treating wastewater'!M59","v":0},null,null,null,{"$f":"R76/SUM(TotalValue)","v":0}]
[]
[null,"Water quality and pollution",null,"Water quality / pollution",null,"External assessment",null,{"$f":"'WQ - Water quality'!Q31","v":0},null,{"$f":"'WQ - Water quality'!S31","v":0},null,{"$f":"'WQ - Water quality'!G33","v":0},null,{"$f":"'WQ - Water quality'!I33","v":""},null,{"$f":"'WQ - Water quality'!K33","v":""},null,{"$f":"'WQ - Water quality'!M33","v":0},null,null,null,{"$f":"R78/SUM(TotalValue)","v":0},{"$f":"SUM(V78:V79)","v":2.1580974730729795E-2},"WATER QUALITY",{"$f":"IF(W78>=LimOuputGreen,\"G\",IF(W78>=LimOuputAmber,\"A\",\"\"))","v":""}]
[null,null,null,"Water quality / pollution",null,"Receiving waters",null,{"$f":"'WQ - Water quality'!G47","v":2017},null,{"$f":"'WQ - Water quality'!I47","v":2055},null,{"$f":"'WQ - Water quality'!Q55","v":2210689.2300832509},null,{"$f":"'WQ - Water quality'!S53","v":0.5},null,{"$f":"'WQ - Water quality'!U53","v":1},null,{"$f":"'WQ - Water quality'!W55","v":1105344.6150416255},null,null,null,{"$f":"R79/SUM(TotalValue)","v":2.1580974730729795E-2}]
[]
[null,{"$f":"IF(F81=0,D81,F81)","v":"Crops"},null,"User defined 1",null,{"$f":"'User-defined benefits'!G27","v":"Crops"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!U32:U34)),\"0\")","v":2017},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!W32:W34)),\"0\")","v":2055},null,{"$f":"'User-defined benefits'!M36","v":-214749.94083943433},null,{"$f":"'User-defined benefits'!O36","v":0.75},null,{"$f":"'User-defined benefits'!Q36","v":0.75},null,{"$f":"'User-defined benefits'!S36","v":-120796.84172218181},null,null,null,{"$f":"R81/SUM(TotalValue)","v":-2.3584622870399564E-3},{"$f":"V81","v":-2.3584622870399564E-3},"User defined 1",{"$f":"IF(W81>=LimOuputGreen,\"G\",IF(W81>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,{"$f":"IF(F83=0,D83,F83)","v":"Noise & disruption"},null,"User defined 2",null,{"$f":"'User-defined benefits'!G45","v":"Noise & disruption"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!U50:U52)),\"0\")","v":2016},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!W50:W52)),\"0\")","v":2017},null,{"$f":"'User-defined benefits'!M54","v":-30947.340472180447},null,{"$f":"'User-defined benefits'!O54","v":0.75},null,{"$f":"'User-defined benefits'!Q54","v":0.75},null,{"$f":"'User-defined benefits'!S54","v":-17407.879015601502},null,null,null,{"$f":"R83/SUM(TotalValue)","v":-3.3987499648437699E-4},{"$f":"V83","v":-3.3987499648437699E-4},"User defined 2",{"$f":"IF(W83>=LimOuputGreen,\"G\",IF(W83>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,{"$f":"IF(F85=0,D85,F85)","v":"Vehicle Damage Avoided (MCM)"},null,"User defined 3",null,{"$f":"'User-defined benefits'!G63","v":"Vehicle Damage Avoided (MCM)"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!U68:U70)),\"0\")","v":2017},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!W68:W70)),\"0\")","v":2017},null,{"$f":"'User-defined benefits'!M72","v":40004.426904730666},null,{"$f":"'User-defined benefits'!O72","v":1},null,{"$f":"'User-defined benefits'!Q72","v":1},null,{"$f":"'User-defined benefits'!S72","v":40004.426904730666},null,null,null,{"$f":"R85/SUM(TotalValue)","v":7.8105462712713168E-4},7.8105462712713168E-4,"User defined 3",{"$f":"IF(W85>=LimOuputGreen,\"G\",IF(W85>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,{"$f":"IF(F87=0,D87,F87)","v":"User defined 4"},null,"User defined 4",null,{"$f":"'User-defined benefits'!G81","v":0},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!U86:U88)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!W86:W88)),\"0\")","v":"0"},null,{"$f":"'User-defined benefits'!M90","v":0},null,{"$f":"'User-defined benefits'!O90","v":""},null,{"$f":"'User-defined benefits'!Q90","v":""},null,{"$f":"'User-defined benefits'!S90","v":0},null,null,null,{"$f":"R87/SUM(TotalValue)","v":0},0,"User defined 4",{"$f":"IF(W87>=LimOuputGreen,\"G\",IF(W87>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,{"$f":"IF(F89=0,D89,F89)","v":"User defined 5"},null,"User defined 5",null,{"$f":"'User-defined benefits'!G99","v":0},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!U104:U106)),\"0\")","v":"0"},null,{"$f":"IFERROR((AVERAGE('User-defined benefits'!W104:W106)),\"0\")","v":"0"},null,{"$f":"'User-defined benefits'!M108","v":0},null,{"$f":"'User-defined benefits'!O108","v":""},null,{"$f":"'User-defined benefits'!Q108","v":""},null,{"$f":"'User-defined benefits'!S108","v":0},null,null,null,{"$f":"R89/SUM(TotalValue)","v":0},0,"User defined 5",{"$f":"IF(W89>=LimOuputGreen,\"G\",IF(W89>=LimOuputAmber,\"A\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(TotalValue)-R63","v":51218475.014832959},null,"excluding customer bill reduction"]
[]
[]
[">>HIDE_BELOW"]
[]
[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",89]
[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,{"$f":"SUM(L13:L89)","v":52706317.191730887},null,null,null,null,null,{"$f":"R91","v":51218475.014832959}]
[]
[]
[]
[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":"L122*((N122+P122)/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(AI210=0,AG162,AI210)","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,{"$f":"IF(AI212=0,AG163,AI212)","v":"User defined 2"},null,"User defined 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI214=0,AG164,AI214)","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,{"$f":"IF(AI216=0,AG165,AI216)","v":"User defined 4"},null,"User defined 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AI218=0,AG166,AI218)","v":"User defined 5"},null,"User defined 5"]

{"sheet":"Sensitivity Analysis","index":33,"n_rows":314,"n_cols":31,"rows_kept":314,"cut":false,"hidden":false,"merged":[[296,1,298,1],[296,3,298,3],[296,5,298,5],[300,1,302,1],[300,3,302,3],[300,5,302,5],[284,1,286,1],[284,3,286,3],[284,5,286,5],[288,1,290,1],[288,3,290,3],[288,5,290,5],[292,1,294,1],[292,3,294,3],[292,5,294,5],[212,3,214,3],[212,5,214,5],[204,1,214,1],[164,3,166,3],[164,5,166,5],[196,3,198,3],[196,5,198,5],[192,3,194,3],[192,5,194,5],[176,3,178,3],[176,5,178,5],[180,3,182,3],[180,5,182,5],[184,3,186,3],[184,5,186,5],[188,3,190,3],[168,3,170,3],[168,5,170,5],[160,3,162,3],[160,5,162,5],[100,3,102,3],[100,5,102,5],[116,3,118,3],[116,5,118,5],[88,1,118,1],[104,3,106,3],[188,5,190,5],[176,1,202,1],[96,3,98,3],[96,5,98,5],[92,3,94,3],[92,5,94,5],[120,3,122,3],[120,5,122,5],[108,3,110,3],[108,5,110,5],[128,3,130,3],[128,5,130,5],[104,5,106,5],[112,3,114,3],[112,5,114,5],[148,1,162,1],[32,1,58,1],[60,1,70,1],[84,3,86,3],[84,5,86,5],[72,1,86,1],[56,3,58,3],[56,5,58,5],[64,5,66,5],[68,3,70,3],[68,5,70,5],[60,3,62,3],[60,5,62,5],[52,3,54,3],[52,5,54,5],[32,3,34,3],[32,5,34,5],[48,3,50,3],[48,5,50,5],[44,3,46,3],[44,5,46,5],[64,3,66,3],[76,3,78,3],[76,5,78,5],[80,3,82,3],[276,3,278,3],[276,5,278,5],[272,3,274,3],[272,5,274,5],[28,3,30,3],[28,5,30,5],[264,3,266,3],[264,5,266,5],[268,3,270,3],[268,5,270,5],[208,3,210,3],[208,5,210,5],[216,3,218,3],[216,5,218,5],[220,3,222,3],[220,5,222,5],[200,3,202,3],[200,5,202,5],[144,3,146,3],[144,5,146,5],[124,3,126,3],[124,5,126,5],[156,3,158,3],[156,5,158,5],[80,5,82,5],[72,3,74,3],[72,5,74,5],[88,3,90,3],[88,5,90,5],[24,3,26,3],[24,5,26,5],[40,3,42,3],[40,5,42,5],[36,3,38,3],[36,5,38,5],[3,3,3,20],[4,3,4,20],[5,3,5,20],[6,3,6,20],[16,5,18,5],[20,5,22,5],[16,3,18,3],[20,3,22,3],[12,3,14,3],[12,5,14,5],[10,1,10,3],[12,1,30,1],[272,1,282,1],[120,1,130,1],[224,3,226,3],[224,5,226,5],[216,1,226,1],[240,3,242,3],[240,5,242,5],[232,3,234,3],[232,5,234,5],[236,3,238,3],[236,5,238,5],[228,1,250,1],[280,3,282,3],[280,5,282,5],[228,3,230,3],[228,5,230,5],[244,3,246,3],[244,5,246,5],[260,3,262,3],[260,5,262,5],[204,3,206,3],[204,5,206,5],[248,3,250,3],[260,1,270,1],[256,1,258,1],[256,3,258,3],[256,5,258,5],[132,1,134,1],[132,3,134,3],[132,5,134,5],[140,1,142,1],[140,3,142,3],[140,5,142,5],[136,1,138,1],[136,3,138,3],[136,5,138,5],[252,1,254,1],[252,3,254,3],[252,5,254,5],[172,3,174,3],[172,5,174,5],[164,1,174,1],[144,1,146,1],[152,3,154,3],[152,5,154,5],[148,3,150,3],[148,5,150,5],[248,5,250,5]]}
[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,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,null,null,"Notes:"]
[null,null,null,"This sheet enables you to alter a number of parameters such as the confidence scores or start and end years, to see the impact on the present values entered or calculated. "]
[null,null,null,"Column B highlighted depending upon the proportion the impact has overall: Green (>20%), Amber (10-20%) and Red (<10%)."]
[]
[]
[]
[]
[null,"Monetised impacts",null,null,null,"Sub impact",null,"State",null,"Quantity confidence",null,"Monetary confidence",null,"Present value pre-confidence",null,"Present value after confidence",null,"Justification for change",null,null,null,null,null,null,null,null,"Greater than 10%"]
[]
[null,"AIR QUALITY",null,"Air quality - external assessment",null,"n/a",null,"Existing",null,{"$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(AD13,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N13","v":0},null,{"$f":"N14*L14*J14","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N15*L15*J15","v":0}]
[]
[null,null,null,"Air quality",null,"S02",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N11","v":0},null,{"$f":"'Summary of outputs - Monetised'!P11","v":0},null,{"$f":"'Summary of outputs - Monetised'!L11","v":0},null,{"$f":"'Summary of outputs - Monetised'!R11","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N17","v":0},null,{"$f":"N18*L18*J18","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N17","v":0},null,{"$f":"N19*L19*J19","v":0}]
[]
[null,null,null,"Air quality",null,"NO2",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N12","v":0},null,{"$f":"'Summary of outputs - Monetised'!P12","v":0},null,{"$f":"'Summary of outputs - Monetised'!L12","v":0},null,{"$f":"'Summary of outputs - Monetised'!R12","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N21","v":0},null,{"$f":"N22*L22*J22","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N21","v":0},null,{"$f":"N23*L23*J23","v":0}]
[]
[null,null,null,"Air quality",null,"PM10",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N13","v":0},null,{"$f":"'Summary of outputs - Monetised'!P13","v":0},null,{"$f":"'Summary of outputs - Monetised'!L13","v":0},null,{"$f":"'Summary of outputs - Monetised'!R13","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N25","v":0},null,{"$f":"N26*L26*J26","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N25","v":0},null,{"$f":"N27*L27*J27","v":0}]
[]
[null,null,null,"Air quality",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N13,N25,N21,N17)","v":0},null,{"$f":"SUM(P13,P25,P21,P17)","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"SUM(N14,N26,N22,N18)","v":0},null,0]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,0]
[]
[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",{"$f":"IFERROR(VLOOKUP(AD33,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N33","v":0},null,{"$f":"N34*L34*J34","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N33","v":0},null,{"$f":"N35*L35*J35","v":0}]
[]
[null,null,null,"Amenity",null,"Street improvements",null,"Existing",null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!J45,'Am - Amenity'!J47),0)","v":0},null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!L45,'Am - Amenity'!L47),0)","v":0},null,{"$f":"'Am - Amenity'!N49","v":0},null,{"$f":"'Am - Amenity'!P49","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N37","v":0},null,{"$f":"N38*L38*J38","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N39*L39*J39","v":0}]
[]
[null,null,null,"Amenity",null,"Permanent body of water",null,"Existing",null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!J61,'Am - Amenity'!J63),0)","v":0},null,{"$f":"IFERROR(AVERAGE('Am - Amenity'!L61,'Am - Amenity'!L63),0)","v":0},null,{"$f":"'Am - Amenity'!N65","v":0},null,{"$f":"'Am - Amenity'!P65","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N41","v":0},null,{"$f":"N42*L42*J42","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N43*L43*J43","v":0}]
[]
[null,null,null,"Amenity",null,"Property price increase - city park",null,"Existing",null,{"$f":"'Am - Amenity'!N80","v":0},null,{"$f":"'Am - Amenity'!P80","v":0},null,{"$f":"'Am - Amenity'!L80","v":0},null,{"$f":"'Am - Amenity'!R80","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N45","v":0},null,{"$f":"N46*L46*J46","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N47*L47*J47","v":0}]
[]
[null,null,null,"Amenity",null,"Property price increase - local park",null,"Existing",null,{"$f":"'Am - Amenity'!N84","v":0},null,{"$f":"'Am - Amenity'!P84","v":0},null,{"$f":"'Am - Amenity'!L84","v":0},null,{"$f":"'Am - Amenity'!R84","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N49","v":0},null,{"$f":"N50*L50*J50","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N51*L51*J51","v":0}]
[]
[null,null,null,"Amenity",null,"Property price increase - green space enhancement",null,"Existing",null,{"$f":"'Am - Amenity'!N88","v":0.75},null,{"$f":"'Am - Amenity'!P88","v":0.75},null,{"$f":"'Am - Amenity'!L88","v":204600},null,{"$f":"'Am - Amenity'!R88","v":115087.5}]
[null,null,null,null,null,null,null,"Low",null,0.5,null,0.5,null,{"$f":"N53","v":204600},null,{"$f":"N54*L54*J54","v":51150}]
[null,null,null,null,null,null,null,"High",null,1,null,1,null,204600,null,{"$f":"N55*L55*J55","v":204600}]
[]
[null,null,null,"Amenity",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N53,N49,N45,N41,N37,N33)","v":204600},null,{"$f":"SUM(P53,P49,P45,P41,P37,P33)","v":115087.5}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"SUM(N54,N50,N46,N42,N38,N34)","v":204600},null,51150]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,204600,null,204600]
[]
[null,"BIODIVERSITY AND ECOLOGY",null,"Biodiversity and ecology - external assessment",null,"n/a",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N20","v":0},null,{"$f":"'Summary of outputs - Monetised'!P20","v":0},null,{"$f":"'Summary of outputs - Monetised'!L20","v":0},null,{"$f":"'Summary of outputs - Monetised'!R20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X20","v":"BIODIVERSITY AND ECOLOGY"},{"$f":"IFERROR(VLOOKUP(AD61,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N61","v":0},null,{"$f":"N62*L62*J62","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N61","v":0},null,{"$f":"N63*L63*J63","v":0}]
[]
[null,null,null,"Biodiversity and ecology",null,"-",null,"Existing",null,{"$f":"'BE - Biodiversity & Ecology'!M124","v":1},null,{"$f":"'BE - Biodiversity & Ecology'!O124","v":0.75},null,{"$f":"'BE - Biodiversity & Ecology'!K124","v":43904.203152237678},null,{"$f":"'BE - Biodiversity & Ecology'!Q124","v":32928.152364178255}]
[null,null,null,null,null,null,null,"Low",null,0.75,null,0.5,null,{"$f":"N65","v":43904.203152237678},null,{"$f":"N66*L66*J66","v":16464.076182089128}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1,null,43904.203152237678,null,{"$f":"N67*L67*J67","v":54880.253940297102}]
[]
[null,null,null,"Biodiversity and ecology",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N65+N61","v":43904.203152237678},null,{"$f":"P65+P61","v":32928.152364178255}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N66+N62","v":43904.203152237678},null,{"$f":"P66+P62","v":16464.076182089128}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N67+N63","v":43904.203152237678},null,{"$f":"P67+P63","v":54880.253940297102}]
[]
[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,{"$f":"'Summary of outputs - Monetised'!X23","v":"BUILDING TEMPERATURE"},{"$f":"IFERROR(VLOOKUP(AD73,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N73","v":0},null,{"$f":"N74*L74*J74","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N75*L75*J75","v":0}]
[]
[null,null,null,"Building temperature",null,"Heating energy reduction",null,"Existing",null,{"$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+'BT - Building Temperature'!H112","v":0},null,{"$f":"'BT - Building Temperature'!J88+'BT - Building Temperature'!J90+'BT - Building Temperature'!J112","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N77","v":0},null,{"$f":"N78*L78*J78","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N79*L79*J79","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,{"$f":"N81","v":0},null,{"$f":"N82*L82*J82","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N83*L83*J83","v":0}]
[]
[null,null,null,"Building temperature",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N81+N77+N73","v":0},null,{"$f":"P81+P77+P73","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N82+N78+N74","v":0},null,{"$f":"P82+P78+P74","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N83+N79+N75","v":0},null,{"$f":"P83+P79+P75","v":0}]
[]
[null,"CARBON REDUCTION",null,"Carbon reduction",null,"External assessment of carbon saved from building temperature",null,"Existing",null,{"$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'!X26","v":"CARBON REDUCTION"},{"$f":"IFERROR(VLOOKUP(AD89,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N89","v":0},null,{"$f":"N90*L90*J90","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N91*L91*J91","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":"N93","v":0},null,{"$f":"N94*L94*J94","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N95*L95*J95","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,{"$f":"N97","v":0},null,{"$f":"N98*L98*J98","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N99*L99*J99","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Pumping wastewater",null,"Existing",null,{"$f":"'P - Pumping'!AB104","v":0},null,{"$f":"'P - Pumping'!AD104","v":0},null,{"$f":"'P - Pumping'!P110","v":0},null,{"$f":"'P - Pumping'!R110","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N101","v":0},null,{"$f":"N102*L102*J102","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N103*L103*J103","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Rainwater harvesting",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N29","v":0},null,{"$f":"'Summary of outputs - Monetised'!P29","v":0},null,{"$f":"'RWH - Rainwater harvesting'!H58+'RWH - Rainwater harvesting'!H128","v":0},null,{"$f":"'RWH - Rainwater harvesting'!N128+'RWH - Rainwater harvesting'!N58","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N105","v":0},null,{"$f":"N106*L106*J106","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N107*L107*J107","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Treating wastewater - energy",null,"Existing",null,{"$f":"'TW - Treating wastewater'!I61","v":0.75},null,{"$f":"'TW - Treating wastewater'!K61","v":1},null,{"$f":"'TW - Treating wastewater'!G61","v":0},null,{"$f":"'TW - Treating wastewater'!M61","v":0}]
[null,null,null,null,null,null,null,"Low",null,0.5,null,0.75,null,{"$f":"N109","v":0},null,{"$f":"N110*L110*J110","v":0}]
[null,null,null,null,null,null,null,"High",null,1,null,1.25,null,0,null,{"$f":"N111*L111*J111","v":0}]
[]
[null,null,null,"Carbon reduction",null,"Treating wastewater - process emissions",null,"Existing",null,{"$f":"'TW - Treating wastewater'!I63","v":0.75},null,{"$f":"'TW - Treating wastewater'!K63","v":1},null,{"$f":"'TW - Treating wastewater'!G63","v":0},null,{"$f":"'TW - Treating wastewater'!M63","v":0}]
[null,null,null,null,null,null,null,"Low",null,0.5,null,0.75,null,{"$f":"N113","v":0},null,{"$f":"N114*L114*J114","v":0}]
[null,null,null,null,null,null,null,"High",null,1,null,1.25,null,0,null,{"$f":"N115*L115*J115","v":0}]
[]
[null,null,null,"Carbon reduction",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N109,N105,N101,N97,N93,N89,N113)","v":0},null,{"$f":"SUM(P109,P105,P101,P97,P93,P89,P113)","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"SUM(N110,N106,N102,N98,N94,N90,N114)","v":0},null,{"$f":"SUM(P110,P106,P102,P98,P94,P90,P114)","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"SUM(N111,N107,N103,N99,N95,N91,N115)","v":0},null,{"$f":"SUM(P111,P107,P103,P99,P95,P91,P115)","v":0}]
[]
[null,"CARBON SEQUESTRATION",null,"Carbon sequestration",null,"Trees",null,"Existing",null,{"$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'!X33","v":"CARBON SEQUESTRATION"},{"$f":"IFERROR(VLOOKUP(AD121,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N121","v":0},null,{"$f":"N122*L122*J122","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N123*L123*J123","v":0}]
[]
[null,null,null,"Carbon sequestration",null,"Trees",null,"Existing",null,{"$f":"'CS - Carbon sequestration'!P65","v":"0"},null,{"$f":"'CS - Carbon sequestration'!R65","v":"0"},null,{"$f":"'CS - Carbon sequestration'!H59","v":0},null,{"$f":"'CS - Carbon sequestration'!J59","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N125","v":0},null,{"$f":"N126*L126*J126","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N127*L127*J127","v":0}]
[]
[null,null,null,"Carbon sequestration",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N125+N121","v":0},null,{"$f":"P125+P121","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N126+N122","v":0},null,{"$f":"P126+P122","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N127+N123","v":0},null,{"$f":"P127+P123","v":0}]
[]
[null,"Crime",null,"Crime",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N36","v":0},null,{"$f":"'Summary of outputs - Monetised'!P36","v":0},null,{"$f":"'Summary of outputs - Monetised'!L36","v":0},null,{"$f":"'Summary of outputs - Monetised'!R36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X36","v":"Crime"},{"$f":"IFERROR(VLOOKUP(AD133,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N133","v":0},null,{"$f":"N134*L134*J134","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N135*L135*J135","v":0}]
[]
[null,"Economic Growth",null,"Economic Growth",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N38","v":0},null,{"$f":"'Summary of outputs - Monetised'!P38","v":0},null,{"$f":"'Summary of outputs - Monetised'!L38","v":0},null,{"$f":"'Summary of outputs - Monetised'!R38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X38","v":"Economic Growth"},{"$f":"IFERROR(VLOOKUP(AD137,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N137","v":0},null,{"$f":"N138*L138*J138","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N139*L139*J139","v":0}]
[]
[null,"Education",null,"Education",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N40","v":0},null,{"$f":"'Summary of outputs - Monetised'!P40","v":0},null,{"$f":"'Summary of outputs - Monetised'!L38","v":0},null,{"$f":"'Summary of outputs - Monetised'!R38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X40","v":"Education"},{"$f":"IFERROR(VLOOKUP(AD141,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N141","v":0},null,{"$f":"N142*L142*J142","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N143*L143*J143","v":0}]
[]
[null,"Enabling development",null,"Enabling development",null,"Lump sum or avoided investment cost",null,"Existing",null,{"$f":"'ED - Enabling development'!M57","v":0},null,{"$f":"'ED - Enabling development'!Q57","v":0},null,{"$f":"'ED - Enabling development'!I57","v":0},null,{"$f":"'ED - Enabling development'!S57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X42","v":"Enabling development"},{"$f":"IFERROR(VLOOKUP(AD145,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N145","v":0},null,{"$f":"N146*L146*J146","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N147*L147*J147","v":0}]
[]
[null,"FLOODING",null,"Flooding",null,"External assessment of flooding",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N44","v":1},null,{"$f":"'Summary of outputs - Monetised'!P44","v":1},null,{"$f":"'Summary of outputs - Monetised'!L44","v":49750302.778428428},null,{"$f":"'Summary of outputs - Monetised'!R44","v":49750302.778428428},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X44","v":"FLOODING"},{"$f":"IFERROR(VLOOKUP(AD149,lkpMonetised,2,0),\"\")","v":"G"}]
[null,null,null,null,null,null,null,"Low",null,0.75,null,0.75,null,{"$f":"N149","v":49750302.778428428},null,{"$f":"N150*L150*J150","v":27984545.312865987}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,49750302.778428428,null,{"$f":"N151*L151*J151","v":77734848.091294423}]
[]
[null,null,null,"Flooding",null,"Damage to property",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,"Low",null,null,null,null,null,{"$f":"N153","v":0},null,{"$f":"N154*L154*J154","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N155*L155*J155","v":0}]
[]
[null,null,null,"Flooding",null,"Loss of time / disruption",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N46","v":1},null,{"$f":"'Summary of outputs - Monetised'!P46","v":1},null,{"$f":"'Summary of outputs - Monetised'!L46","v":87202.195910404247},null,{"$f":"'Summary of outputs - Monetised'!R46","v":87202.195910404247}]
[null,null,null,null,null,null,null,"Low",null,0.75,null,0.75,null,{"$f":"N157","v":87202.195910404247},null,{"$f":"N158*L158*J158","v":49051.235199602386}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,87202.195910404247,null,{"$f":"N159*L159*J159","v":136253.43111000664}]
[]
[null,null,null,"Flooding",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N157,N153,N149)","v":49837504.97433883},null,{"$f":"SUM(P157,P153,P149)","v":49837504.97433883}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"SUM(N158,N154,N150)","v":49837504.97433883},null,{"$f":"SUM(P158,P154,P150)","v":28033596.548065592}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"SUM(N159,N155,N151)","v":49837504.97433883},null,{"$f":"SUM(P159,P155,P151)","v":77871101.522404432}]
[]
[null,"GROUNDWATER RECHARGE",null,"Groundwater recharge",null,"External assessment of recharge",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,{"$f":"'Summary of outputs - Monetised'!X48","v":"GROUNDWATER RECHARGE"},{"$f":"IFERROR(VLOOKUP(AD165,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N165","v":0},null,{"$f":"N166*L166*J166","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N167*L167*J167","v":0}]
[]
[null,null,null,"Groundwater recharge",null,"Estimate of recharge",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N49","v":0},null,{"$f":"'Summary of outputs - Monetised'!P48","v":0},null,{"$f":"'Summary of outputs - Monetised'!L49","v":0},null,{"$f":"'Summary of outputs - Monetised'!R49","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N169","v":0},null,{"$f":"N170*L170*J170","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N171*L171*J171","v":0}]
[]
[null,null,null,"Groundwater recharge",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N169+N165","v":0},null,{"$f":"P169+P165","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N170+N166","v":0},null,{"$f":"P170+P166","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N171+N167","v":0},null,{"$f":"P171+P167","v":0}]
[]
[null,"HEALTH",null,"Health",null,"External assessment for health",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,{"$f":"'Summary of outputs - Monetised'!X51","v":"HEALTH"},{"$f":"IFERROR(VLOOKUP(AD177,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N177","v":0},null,{"$f":"N178*L178*J178","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N179*L179*J179","v":0}]
[]
[null,null,null,"Health",null,"Walking",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N52","v":0},null,{"$f":"'Summary of outputs - Monetised'!P52","v":1},null,{"$f":"'Summary of outputs - Monetised'!L52","v":0},null,{"$f":"'Summary of outputs - Monetised'!R52","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N181","v":0},null,{"$f":"N182*L182*J182","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N183*L183*J183","v":0}]
[]
[null,null,null,"Health",null,"Cycling",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N53","v":0},null,{"$f":"'Summary of outputs - Monetised'!P53","v":1},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,"Low",null,null,null,null,null,{"$f":"N185","v":0},null,{"$f":"N186*L186*J186","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N187*L187*J187","v":0}]
[]
[null,null,null,"Health",null,"View of green space",null,"Existing",null,{"$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":"N189","v":0},null,{"$f":"N190*L190*J190","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N191*L191*J191","v":0}]
[]
[null,null,null,"Health",null,"Access to permanent water",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N55","v":0},null,{"$f":"'Summary of outputs - Monetised'!P55","v":0},null,{"$f":"'Summary of outputs - Monetised'!L55","v":0},null,{"$f":"'Summary of outputs - Monetised'!R55","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N193","v":0},null,{"$f":"N194*L194*J194","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N195*L195*J195","v":0}]
[]
[null,null,null,"Health",null,"Access to green space",null,"Existing",null,{"$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":"N197","v":0},null,{"$f":"N198*L198*J198","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N199*L199*J199","v":0}]
[]
[null,null,null,"Health",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N197,N193,N189,N185,N181,N177)","v":0},null,{"$f":"SUM(P197,P193,P189,P185,P181,P177)","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N201","v":0},null,{"$f":"SUM(P198,P194,P190,P186,P182,P178)","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"SUM(P199,P195,P191,P187,P183,P179)","v":0}]
[]
[null,"Pumping wastewater",null,"Pumping wastewater",null,"External assessment of energy",null,"Existing",null,{"$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,{"$f":"'Summary of outputs - Monetised'!R58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X58","v":"Pumping wastewater"},{"$f":"IFERROR(VLOOKUP(AD205,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N205","v":0},null,{"$f":"N206*L206*J206","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N207*L207*J207","v":0}]
[]
[null,null,null,"Pumping wastewater",null,"Assessment of energy",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N59","v":0},null,{"$f":"'Summary of outputs - Monetised'!P59","v":0},null,{"$f":"'Summary of outputs - Monetised'!L59","v":0},null,{"$f":"'Summary of outputs - Monetised'!R59","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N209","v":0},null,{"$f":"N210*L210*J210","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N211*L211*J211","v":0}]
[]
[null,null,null,"Pumping wastewater",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N209+N205","v":0},null,{"$f":"P209+P205","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N210+N206","v":0},null,{"$f":"P210+P206","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N211+N207","v":0},null,{"$f":"P211+P207","v":0}]
[]
[null,"RAINWATER HARVESTING",null,"Rainwater harvesting",null,"External assessment ",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N61","v":0},null,{"$f":"'Summary of outputs - Monetised'!P61","v":0},null,{"$f":"'Summary of outputs - Monetised'!L61","v":0},null,{"$f":"'Summary of outputs - Monetised'!R61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X61","v":"RAINWATER HARVESTING"},{"$f":"IFERROR(VLOOKUP(AD217,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N217","v":0},null,{"$f":"N218*L218*J218","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N219*L219*J219","v":0}]
[]
[null,null,null,"Rainwater Harvesting",null,"Energy reduction",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N62","v":0},null,{"$f":"'Summary of outputs - Monetised'!P62","v":0},null,{"$f":"'Summary of outputs - Monetised'!L62","v":0},null,{"$f":"'Summary of outputs - Monetised'!R62","v":0}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N221","v":0},null,{"$f":"N222*L222*J222","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N223*L223*J223","v":0}]
[]
[null,null,null,"Rainwater Harvesting",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N221+N217","v":0},null,{"$f":"P221+P217","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N222+N218","v":0},null,{"$f":"P222+P218","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N223+N219","v":0},null,{"$f":"P223+P219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!R65","v":0}]
[null,"RECREATION",null,"Recreation",null,"External assessment ",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,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X65","v":"RECREATION"},{"$f":"IFERROR(VLOOKUP(AD229,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N229","v":0},null,{"$f":"N230*L230*J230","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N231*L231*J231","v":0}]
[]
[null,null,null,"Recreation",null,"General recreation activities",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N66","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P66","v":0.75},null,{"$f":"'Summary of outputs - Monetised'!L66","v":641614.55877632799},null,{"$f":"'Summary of outputs - Monetised'!R66","v":240605.45954112301}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.5,null,{"$f":"N233","v":641614.55877632799},null,{"$f":"N234*L234*J234","v":80201.819847040999}]
[null,null,null,null,null,null,null,"High",null,0.75,null,1,null,641614.55877632799,null,{"$f":"N235*L235*J235","v":481210.91908224602}]
[]
[null,null,null,"Recreation",null,"Constructed wetlands",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,"Low",null,null,null,null,null,{"$f":"N237","v":0},null,{"$f":"N238*L238*J238","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N239*L239*J239","v":0}]
[]
[null,null,null,"Recreation",null,"Coarse angling",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N68","v":0},null,{"$f":"'Summary of outputs - Monetised'!P68","v":0},null,{"$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":"N241","v":0},null,{"$f":"N242*L242*J242","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N243*L243*J243","v":0}]
[]
[null,null,null,"Recreation",null,"Game angling",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N69","v":0},null,{"$f":"'Summary of outputs - Monetised'!P69","v":0},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,{"$f":"N245","v":0},null,{"$f":"N246*L246*J246","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N247*L247*J247","v":0}]
[]
[null,null,null,"Recreation",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"SUM(N233,N245,N241,N237,N229)","v":641614.55877632799},null,{"$f":"SUM(P233,P245,P241,P237,P229)","v":240605.45954112301}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"SUM(N234,N246,N242,N238,N230)","v":641614.55877632799},null,{"$f":"SUM(P234,P246,P242,P238,P230)","v":80201.819847040999}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"SUM(N235,N247,N243,N239,N231)","v":641614.55877632799},null,{"$f":"SUM(P235,P247,P243,P239,P231)","v":481210.91908224602}]
[]
[null,"Tourism",null,"Tourism",null,"External assessment",null,"Existing",null,{"$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,{"$f":"'Summary of outputs - Monetised'!R71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X71","v":"Tourism"},{"$f":"IFERROR(VLOOKUP(AD253,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N253","v":0},null,{"$f":"N254*L254*J254","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N255*L255*J255","v":0}]
[]
[null,"Traffic calming",null,"Traffic calming",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N73","v":0},null,{"$f":"'Summary of outputs - Monetised'!P73","v":0},null,{"$f":"'Summary of outputs - Monetised'!L73","v":0},null,{"$f":"'Summary of outputs - Monetised'!R73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X73","v":"Traffic calming"},{"$f":"IFERROR(VLOOKUP(AD257,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N257","v":0},null,{"$f":"N258*L258*J258","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N259*L259*J259","v":0}]
[]
[null,"TREATING WASTEWATER",null,"Treating wastewater",null,"Operational costs",null,"Existing",null,{"$f":"'TW - Treating wastewater'!I57","v":0.75},null,{"$f":"'TW - Treating wastewater'!K57","v":0.75},null,{"$f":"'TW - Treating wastewater'!G57","v":0},null,{"$f":"'TW - Treating wastewater'!M57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X75","v":"TREATING WASTEWATER"},{"$f":"IFERROR(VLOOKUP(AD261,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N261","v":0},null,{"$f":"N262*L262*J262","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N263*L263*J263","v":0}]
[]
[null,null,null,"Treating wastewater",null,"Energy",null,"Existing",null,{"$f":"'TW - Treating wastewater'!I59","v":0.75},null,{"$f":"'TW - Treating wastewater'!K59","v":1},null,{"$f":"'TW - Treating wastewater'!G59","v":0},null,{"$f":"'TW - Treating wastewater'!M59","v":0}]
[null,null,null,null,null,null,null,"Low",null,0.5,null,0.75,null,{"$f":"N265","v":0},null,{"$f":"N266*L266*J266","v":0}]
[null,null,null,null,null,null,null,"High",null,1,null,1.25,null,0,null,{"$f":"N267*L267*J267","v":0}]
[]
[null,null,null,"Treating wastewater",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N265+N261","v":0},null,{"$f":"P265+P261","v":0}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N266+N262","v":0},null,{"$f":"P266+P262","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N267+N263","v":0},null,{"$f":"P267+P263","v":0}]
[]
[null,"WATER QUALITY",null,"Water quality",null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N78","v":""},null,{"$f":"'Summary of outputs - Monetised'!P78","v":""},null,{"$f":"'Summary of outputs - Monetised'!L78","v":0},null,{"$f":"'Summary of outputs - Monetised'!R78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X78","v":"WATER QUALITY"},{"$f":"IFERROR(VLOOKUP(AD273,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N273","v":0},null,{"$f":"N274*L274*J274","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N275*L275*J275","v":0}]
[]
[null,null,null,"Water quality",null,"Receiving waters",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N79","v":0.5},null,{"$f":"'Summary of outputs - Monetised'!P79","v":1},null,{"$f":"'Summary of outputs - Monetised'!L79","v":2210689.2300832509},null,{"$f":"'Summary of outputs - Monetised'!R79","v":1105344.6150416255}]
[null,null,null,null,null,null,null,"Low",null,0.25,null,0.75,null,{"$f":"N277","v":2210689.2300832509},null,{"$f":"N278*L278*J278","v":414504.23064060952}]
[null,null,null,null,null,null,null,"High",null,0.75,null,1.25,null,2210689.2300832509,null,{"$f":"N279*L279*J279","v":2072521.1532030478}]
[]
[null,null,null,"Water quality",null,"TOTAL",null,"Existing",null,null,null,null,null,{"$f":"N277+N273","v":2210689.2300832509},null,{"$f":"P277+P273","v":1105344.6150416255}]
[null,null,null,null,null,"TOTAL",null,"Low",null,null,null,null,null,{"$f":"N278+N274","v":2210689.2300832509},null,{"$f":"P278+P274","v":414504.23064060952}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,{"$f":"N279+N275","v":2210689.2300832509},null,{"$f":"P279+P275","v":2072521.1532030478}]
[]
[null,"User defined 1",null,{"$f":"'Summary of outputs - Monetised'!F81","v":"Crops"},null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N81","v":0.75},null,{"$f":"'Summary of outputs - Monetised'!P81","v":0.75},null,{"$f":"'Summary of outputs - Monetised'!L81","v":-214749.94083943433},null,{"$f":"'Summary of outputs - Monetised'!R81","v":-120796.84172218181},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X81","v":"User defined 1"},{"$f":"IFERROR(VLOOKUP(AD285,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,0.5,null,0.5,null,{"$f":"N285","v":-214749.94083943433},null,{"$f":"N286*L286*J286","v":-53687.485209858583}]
[null,null,null,null,null,null,null,"High",null,1,null,1,null,-214749.94083943433,null,{"$f":"N287*L287*J287","v":-214749.94083943433}]
[]
[null,"User defined 2",null,{"$f":"'Summary of outputs - Monetised'!F83","v":"Noise & disruption"},null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N83","v":0.75},null,{"$f":"'Summary of outputs - Monetised'!P83","v":0.75},null,{"$f":"'Summary of outputs - Monetised'!L83","v":-30947.340472180447},null,{"$f":"'Summary of outputs - Monetised'!R83","v":-17407.879015601502},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X83","v":"User defined 2"},{"$f":"IFERROR(VLOOKUP(AD289,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,0.5,null,0.5,null,{"$f":"N289","v":-30947.340472180447},null,{"$f":"N290*L290*J290","v":-7736.8351180451118}]
[null,null,null,null,null,null,null,"High",null,1,null,1,null,-30947.340472180447,null,{"$f":"N291*L291*J291","v":-30947.340472180447}]
[]
[null,"User defined 3",null,{"$f":"'Summary of outputs - Monetised'!F85","v":"Vehicle Damage Avoided (MCM)"},null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N85","v":1},null,{"$f":"'Summary of outputs - Monetised'!P85","v":1},null,{"$f":"'Summary of outputs - Monetised'!L85","v":40004.426904730666},null,{"$f":"'Summary of outputs - Monetised'!R85","v":40004.426904730666},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X85","v":"User defined 3"},{"$f":"IFERROR(VLOOKUP(AD293,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,0.75,null,0.75,null,{"$f":"N293","v":40004.426904730666},null,{"$f":"N294*L294*J294","v":22502.490133911}]
[null,null,null,null,null,null,null,"High",null,1.25,null,1.25,null,40004.426904730666,null,{"$f":"N295*L295*J295","v":62506.917038641666}]
[]
[null,"User defined 4",null,{"$f":"'Summary of outputs - Monetised'!F87","v":0},null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N87","v":""},null,{"$f":"'Summary of outputs - Monetised'!P87","v":""},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,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X87","v":"User defined 4"},{"$f":"IFERROR(VLOOKUP(AD297,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N297","v":0},null,{"$f":"N298*L298*J298","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N299*L299*J299","v":0}]
[]
[null,"User defined 5",null,{"$f":"'Summary of outputs - Monetised'!F89","v":0},null,"External assessment",null,"Existing",null,{"$f":"'Summary of outputs - Monetised'!N89","v":""},null,{"$f":"'Summary of outputs - Monetised'!P89","v":""},null,{"$f":"'Summary of outputs - Monetised'!L89","v":0},null,{"$f":"'Summary of outputs - Monetised'!R89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary of outputs - Monetised'!X89","v":"User defined 5"},{"$f":"IFERROR(VLOOKUP(AD301,lkpMonetised,2,0),\"\")","v":""}]
[null,null,null,null,null,null,null,"Low",null,null,null,null,null,{"$f":"N301","v":0},null,{"$f":"N302*L302*J302","v":0}]
[null,null,null,null,null,null,null,"High",null,null,null,null,null,0,null,{"$f":"N303*L303*J303","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Summary Results ESS","index":34,"n_rows":201,"n_cols":22,"rows_kept":201,"cut":false,"hidden":false,"merged":[[12,1,21,1],[23,1,29,1],[31,1,38,1],[40,1,42,1],[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,null,null,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"Present Value Assessment Stage",null,null,null,"Total PV Benefits",null,"Total PV Costs",null,"Net Present Value",null,"Benefit Cost Ratio",null,"Flexibility score"]
[]
[null,"Present Value before confidence applied",null,null,null,{"$f":"SUM(F13:F43)","v":52706317.191730887},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F6-H6","v":43795452.426230885},null,{"$f":"IFERROR(F6/H6,0)","v":5.9148375133907063},null,{"$f":"'Summary Results TBL'!N6","v":-1.8983066929967242E-2}]
[null,"Present Value after confidence applied",null,null,null,{"$f":"SUM(H13:H43)","v":51218475.014832959},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F7-H7","v":42307610.249332957},null,{"$f":"IFERROR(F7/H7,0)","v":5.7478680647398441},null,{"$f":"'Summary Results TBL'!N7","v":-5.6774708622217875E-2}]
[null,"Present Value sensitivity - low",null,null,null,{"$f":"SUM(L13:L43)","v":28556994.844541337},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F8-H8","v":19646130.079041336},null,{"$f":"IFERROR(F8/H8,0)","v":3.2047388885425376},null,{"$f":"'Summary Results TBL'!N8","v":-6.8675523775113045E-2}]
[null,"Present Value sensitivity - high",null,null,null,{"$f":"SUM(N13:N43)","v":80501123.484357029},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F9-H9","v":71590258.71885702},null,{"$f":"IFERROR(F9/H9,0)","v":9.0340416562073127},null,{"$f":"'Summary Results TBL'!N9","v":-4.8936899988189286E-2}]
[]
[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,{"$f":"IF(SUM(F14:F43)+'Summary of outputs - Monetised'!L38=0,1,'Summary of outputs - Monetised'!L38)","v":0},null,{"$f":"IF(SUM(H14:H43)+'Summary of outputs - Monetised'!R38=0,1,'Summary of outputs - Monetised'!R38)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P138","v":0},null,{"$f":"'Sensitivity Analysis'!P139","v":0}]
[null,null,null,"Enabling development",null,{"$f":"'Summary of outputs - Monetised'!L42","v":0},null,{"$f":"'Summary of outputs - Monetised'!R42","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P146","v":0},null,{"$f":"'Sensitivity Analysis'!P147","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,{"$f":"'Summary of outputs - Monetised'!L58+'Summary of outputs - Monetised'!L59","v":0},null,{"$f":"'Summary of outputs - Monetised'!R58+'Summary of outputs - Monetised'!R59","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P214","v":0},null,{"$f":"'Sensitivity Analysis'!P215","v":0}]
[null,null,null,"Rainwater harvesting",null,{"$f":"'Summary of outputs - Monetised'!L61+'Summary of outputs - Monetised'!L62","v":0},null,{"$f":"'Summary of outputs - Monetised'!R61+'Summary of outputs - Monetised'!R62","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P226","v":0},null,{"$f":"'Sensitivity Analysis'!P227","v":0}]
[null,null,null,"Tourism",null,{"$f":"'Summary of outputs - Monetised'!L71","v":0},null,{"$f":"'Summary of outputs - Monetised'!R71","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P254","v":0},null,{"$f":"'Sensitivity Analysis'!P255","v":0}]
[null,null,null,"Treating wastewater",null,{"$f":"'Summary of outputs - Monetised'!L75+'Summary of outputs - Monetised'!L76","v":0},null,{"$f":"'Summary of outputs - Monetised'!R75+'Summary of outputs - Monetised'!R76","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P270","v":0},null,{"$f":"'Sensitivity Analysis'!P271","v":0}]
[null,null,null,"Groundwater recharge",null,{"$f":"'Summary of outputs - Monetised'!L48+'Summary of outputs - Monetised'!L49","v":0},null,{"$f":"'Summary of outputs - Monetised'!R48+'Summary of outputs - Monetised'!R49","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P174","v":0},null,{"$f":"'Sensitivity Analysis'!P175","v":0}]
[null,null,null,"User-defined (Crops)",null,{"$f":"'Summary of outputs - Monetised'!L81","v":-214749.94083943433},null,{"$f":"'Summary of outputs - Monetised'!R81","v":-120796.84172218181},null,null,null,{"$f":"'Sensitivity Analysis'!P286","v":-53687.485209858583},null,{"$f":"'Sensitivity Analysis'!P287","v":-214749.94083943433}]
[null,null,null,"User-defined"]
[]
[null,"Regulating services",null,"Air quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L10:L13)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R10:R13)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P30","v":0},null,{"$f":"'Sensitivity Analysis'!P31","v":0}]
[null,null,null,"Building temperature",null,{"$f":"SUM('Summary of outputs - Monetised'!L23:L24)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R23:R24)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P86","v":0},null,{"$f":"'Sensitivity Analysis'!P87","v":0}]
[null,null,null,"Carbon reduction and sequestration",null,{"$f":"SUM('Summary of outputs - Monetised'!L26:L34)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R26:R34)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P118+'Sensitivity Analysis'!P130","v":0},null,{"$f":"'Sensitivity Analysis'!P119+'Sensitivity Analysis'!P131","v":0}]
[null,null,null,"Flooding",null,{"$f":"SUM('Summary of outputs - Monetised'!L44:L46)","v":49837504.97433883},null,{"$f":"SUM('Summary of outputs - Monetised'!R44:R46)","v":49837504.97433883},null,null,null,{"$f":"'Sensitivity Analysis'!P162","v":28033596.548065592},null,{"$f":"'Sensitivity Analysis'!P163","v":77871101.522404432}]
[null,null,null,"Water quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L78:L79)","v":2210689.2300832509},null,{"$f":"SUM('Summary of outputs - Monetised'!R78:R79)","v":1105344.6150416255},null,null,null,{"$f":"'Sensitivity Analysis'!P282","v":414504.23064060952},null,{"$f":"'Sensitivity Analysis'!P283","v":2072521.1532030478}]
[null,null,null,"User-defined (Vehicle damage)",null,{"$f":"'Summary of outputs - Monetised'!L85","v":40004.426904730666},null,{"$f":"'Summary of outputs - Monetised'!R85","v":40004.426904730666},null,null,null,{"$f":"'Sensitivity Analysis'!P294","v":22502.490133911},null,{"$f":"'Sensitivity Analysis'!P295","v":62506.917038641666}]
[null,null,null,"User-defined"]
[]
[null,"Cultural services",null,"Amenity",null,{"$f":"SUM('Summary of outputs - Monetised'!L15:L18)","v":178297.07978712791},null,{"$f":"SUM('Summary of outputs - Monetised'!R15:R18)","v":100292.10738025945},null,null,null,{"$f":"'Sensitivity Analysis'!P58","v":51150},null,{"$f":"'Sensitivity Analysis'!P59","v":204600}]
[null,null,null,"Crime",null,{"$f":"'Summary of outputs - Monetised'!L36","v":0},null,{"$f":"'Summary of outputs - Monetised'!R36","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P134","v":0},null,{"$f":"'Sensitivity Analysis'!P135","v":0}]
[null,null,null,"Education",null,{"$f":"'Summary of outputs - Monetised'!L40","v":0},null,{"$f":"'Summary of outputs - Monetised'!R40","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P142","v":0},null,{"$f":"'Sensitivity Analysis'!P143","v":0}]
[null,null,null,"Health",null,{"$f":"SUM('Summary of outputs - Monetised'!L51:L56)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R51:R56)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P202","v":0},null,{"$f":"'Sensitivity Analysis'!P203","v":0}]
[null,null,null,"Recreation",null,{"$f":"SUM('Summary of outputs - Monetised'!L65:L69)","v":641614.55877632799},null,{"$f":"SUM('Summary of outputs - Monetised'!R65:R69)","v":240605.45954112301},null,null,null,{"$f":"'Sensitivity Analysis'!P250","v":80201.819847040999},null,{"$f":"'Sensitivity Analysis'!P251","v":481210.91908224602}]
[null,null,null,"Traffic calming",null,{"$f":"'Summary of outputs - Monetised'!L73","v":0},null,{"$f":"'Summary of outputs - Monetised'!R73","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P258","v":0},null,{"$f":"'Sensitivity Analysis'!P259","v":0}]
[null,null,null,"User-defined (Noise and disruption)",null,{"$f":"'Summary of outputs - Monetised'!L83","v":-30947.340472180447},null,{"$f":"'Summary of outputs - Monetised'!R83","v":-17407.879015601502},null,null,null,{"$f":"'Sensitivity Analysis'!P290","v":-7736.8351180451118},null,{"$f":"'Sensitivity Analysis'!P291","v":-30947.340472180447}]
[null,null,null,"User-defined"]
[]
[null,"Supporting services",null,"Biodiversity and ecology",null,{"$f":"SUM('Summary of outputs - Monetised'!L20:L21)","v":43904.203152237678},null,{"$f":"SUM('Summary of outputs - Monetised'!R20:R21)","v":32928.152364178255},null,null,null,{"$f":"'Sensitivity Analysis'!P70","v":16464.076182089128},null,{"$f":"'Sensitivity Analysis'!P71","v":54880.253940297102}]
[null,null,null,"User-defined"]
[null,null,null,"User-defined"]
[]
[]
[]
[]
[null,"Individual Benefits (Present Value) (Pre-Confidence)",null,null,null,null,null,null,null,null,null,"Individual Benefits (Present Value) (Post-Confidence)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Provisioning services",null,null,null,null,null,null,null,"Hi Chris"]
[null,null,null,"·         Energy use"]
[null,null,null,"·         Reduced treatment/pumping",null,null,null,null,null,null,null,"Looks great and covers everything we need without too much fuss, so I wouldn’t want to add loads more graphs. Just some small suggestions"]
[null,null,null,"·         Population growth/network capacity"]
[null,null,null,"·         Groundwater (as a resource)",null,null,null,null,null,null,null,"·         On the ‘summary results’ sheets, I think we just want PV not NPV in col F (since I don’t think we’re bringing in costs at that stage). Also delete ‘net’ from rows 7 and 8 of the ‘scheme comparisons’ sheets"]
[null,null,null,"·         Water resource",null,null,null,null,null,null,null,"·         Need to clarify terminology – on the inputs sheet, we talk about both ‘scheme’ and ‘options’ – on the results sheet it’s ‘scheme’ only"]
[null,null,null,"·         Economic growth ",null,null,null,null,null,null,null,"·         Graphs at bottom of ‘scheme comparisons’ look better as stacked bars. Also, supporting services have been lost?"]
[null,null,null,"·         Flexible infrastructure",null,null,null,null,null,null,null,"·         If we include ranges of values on the results sheets, we may want to add some ‘stock’ graphs to illustrate these ranges "]
[null,null,null,"Regulating services"]
[null,null,null,"·         Air quality",null,null,null,null,null,null,null,"Cheers"]
[null,null,null,"·         Carbon",null,null,null,null,null,null,null,"Bruce "]
[null,null,null,"·         Flood risk"]
[null,null,null,"·         Pollution "]
[null,null,null,"·         Air temperature"]
[null,null,null,"Cultural services"]
[null,null,null,"·         Amenity/liveability "]
[null,null,null,"·         Recreation"]
[null,null,null,"·         Health "]
[null,null,null,"·         Crime "]
[null,null,null,"·         Education "]
[null,null,null,"·         Noise"]
[null,null,null,"·         PR- Business/CSR"]
[null,null,null,"·         Tourism "]
[null,null,null,"·         Traffic calming"]
[null,null,null,"Supporting services"]
[null,null,null,"·         Biodiversity (habitats)"]

{"sheet":"Summary Results TBL","index":35,"n_rows":170,"n_cols":31,"rows_kept":170,"cut":false,"hidden":false,"merged":[[34,1,42,1],[12,1,23,1],[25,1,32,1],[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,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"Present Value Assessment Stage",null,null,null,"Total PV Benefits",null,"Total PV Costs",null,"Net Present Value",null,"Benefit Cost Ratio",null,"Flexibility score"]
[]
[null,"Present Value before confidence applied",null,null,null,{"$f":"SUM(F13:F43)","v":52706317.191730887},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F6-H6","v":43795452.426230885},null,{"$f":"IFERROR(F6/H6,0)","v":5.9148375133907063},null,{"$f":"((((AB13)-1)^0.5)-(AB15/AB14))/(((AB13)-1)^0.5)","v":-1.8983066929967242E-2}]
[null,"Present Value after confidence applied",null,null,null,{"$f":"SUM(H13:H43)","v":51218475.014832959},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F7-H7","v":42307610.249332957},null,{"$f":"IFERROR(F7/H7,0)","v":5.7478680647398441},null,{"$f":"((((AB17)-1)^0.5)-(AB19/AB18))/(((AB17)-1)^0.5)","v":-5.6774708622217875E-2}]
[null,"Present Value sensitivity - low",null,null,null,{"$f":"SUM(L13:L43)","v":28556994.844541337},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F8-H8","v":19646130.079041336},null,{"$f":"IFERROR(F8/H8,0)","v":3.2047388885425376},null,{"$f":"((((AB21)-1)^0.5)-(AB23/AB22))/(((AB21)-1)^0.5)","v":-6.8675523775113045E-2}]
[null,"Present Value sensitivity - high",null,null,null,{"$f":"SUM(N13:N43)","v":80501123.484357059},null,{"$f":"'Project Inputs'!$D$20-'Project Inputs'!$D$18","v":8910864.7655000016},null,{"$f":"F9-H9","v":71590258.71885705},null,{"$f":"IFERROR(F9/H9,0)","v":9.0340416562073163},null,{"$f":"((((AB26)-1)^0.5)-(AB28/AB27))/(((AB26)-1)^0.5)","v":-4.8936899988189286E-2}]
[]
[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,{"$f":"SUM('Summary of outputs - Monetised'!L23:L24)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R23:R24)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P86","v":0},null,{"$f":"'Sensitivity Analysis'!P87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(F13:F43>0,F13:F43))","v":6},null,"CV max",{"$f":"(AB13-1)^0.5","v":2.2360679774997898}]
[null,null,null,"Economic growth ",null,{"$f":"IF(SUM(F15:F44)+'Summary of outputs - Monetised'!L38=0,1,'Summary of outputs - Monetised'!L38)","v":0},null,{"$f":"IF(SUM(H15:H44)+'Summary of outputs - Monetised'!R38=0,1,'Summary of outputs - Monetised'!R38)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P138","v":0},null,{"$f":"'Sensitivity Analysis'!P139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(F13:F43>0,F13:F43))","v":8825335.7455070838},null,"CV",{"$f":"AB15/AB14","v":2.2785154055766248}]
[null,null,null,"Enabling development",null,{"$f":"'Summary of outputs - Monetised'!L42","v":0},null,{"$f":"'Summary of outputs - Monetised'!R42","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P146","v":0},null,{"$f":"'Sensitivity Analysis'!P147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(F13:F43>0,F13:F43))","v":20108663.455523957},null,"Flex",{"$f":"(AE13-AE14)/AE13","v":-1.8983066929967242E-2}]
[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,{"$f":"'Summary of outputs - Monetised'!L58+'Summary of outputs - Monetised'!L59","v":0},null,{"$f":"'Summary of outputs - Monetised'!R58+'Summary of outputs - Monetised'!R59","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P214","v":0},null,{"$f":"'Sensitivity Analysis'!P215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(H13:H43>0,H13:H43))","v":6},null,"CV max",{"$f":"(AB17-1)^0.5","v":2.2360679774997898}]
[null,null,null,"Rainwater harvesting",null,{"$f":"'Summary of outputs - Monetised'!L61+'Summary of outputs - Monetised'!L62","v":0},null,{"$f":"'Summary of outputs - Monetised'!R61+'Summary of outputs - Monetised'!R62","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P226","v":0},null,{"$f":"'Sensitivity Analysis'!P227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(H13:H43>0,H13:H43))","v":8559446.6225951239},null,"CV",{"$f":"AB19/AB18","v":2.3630200853818124}]
[null,null,null,"Tourism",null,{"$f":"'Summary of outputs - Monetised'!L71","v":0},null,{"$f":"'Summary of outputs - Monetised'!R71","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P254","v":0},null,{"$f":"'Sensitivity Analysis'!P255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(H13:H43>0,H13:H43))","v":20226144.288945794},null,"Flex",{"$f":"(AE17-AE18)/AE17","v":-5.6774708622217875E-2}]
[null,null,null,"Treating wastewater",null,{"$f":"'Summary of outputs - Monetised'!L75+'Summary of outputs - Monetised'!L76","v":0},null,{"$f":"'Summary of outputs - Monetised'!R75+'Summary of outputs - Monetised'!R76","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P270","v":0},null,{"$f":"'Sensitivity Analysis'!P271","v":0}]
[null,null,null,"Groundwater recharge",null,{"$f":"'Summary of outputs - Monetised'!L48+'Summary of outputs - Monetised'!L49","v":0},null,{"$f":"'Summary of outputs - Monetised'!R48+'Summary of outputs - Monetised'!R49","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P174","v":0},null,{"$f":"'Sensitivity Analysis'!P175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(L13:L43>0,L13:L43))","v":6},null,"CV max",{"$f":"(AB21-1)^0.5","v":2.2360679774997898}]
[null,null,null,"User-defined (Crops)",null,{"$f":"'Summary of outputs - Monetised'!L81","v":-214749.94083943433},null,{"$f":"'Summary of outputs - Monetised'!R81","v":-120796.84172218181},null,null,null,{"$f":"'Sensitivity Analysis'!P286","v":-53687.485209858583},null,{"$f":"'Sensitivity Analysis'!P287","v":-214749.94083943433},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(L13:L43>0,L13:L43))","v":4769736.5274782069},null,"CV",{"$f":"AB23/AB22","v":2.3896311170513456}]
[null,null,null,"User-defined (Vehicle damage)",null,{"$f":"'Summary of outputs - Monetised'!L85","v":40004.426904730666},null,{"$f":"'Summary of outputs - Monetised'!R85","v":40004.426904730666},null,null,null,{"$f":"'Sensitivity Analysis'!P294","v":22502.490133911},null,{"$f":"'Sensitivity Analysis'!P295","v":62506.917038641666},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(L13:L43>0,L13:L43))","v":11397910.826198354},null,"Flex",{"$f":"(AE21-AE22)/AE21","v":-6.8675523775113045E-2}]
[null,null,null,"User-defined",null,0,null,0,null,null,null,0,null,0]
[]
[null,"Environmental",null,"Air quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L10:L13)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R10:R13)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P30","v":0},null,{"$f":"'Sensitivity Analysis'!P31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"COUNT",{"$f":"COUNT(IF(N13:N43>0,N13:N43))","v":6},null,"CV max",{"$f":"(AB26-1)^0.5","v":2.2360679774997898}]
[null,null,null,"Biodiversity and ecology",null,{"$f":"SUM('Summary of outputs - Monetised'!L20:L21)","v":43904.203152237678},null,{"$f":"SUM('Summary of outputs - Monetised'!R20:R21)","v":32928.152364178255},null,null,null,{"$f":"'Sensitivity Analysis'!P70","v":16464.076182089128},null,{"$f":"'Sensitivity Analysis'!P71","v":54880.253940297102},null,null,null,null,null,null,null,null,null,null,null,null,"AVG",{"$f":"AVERAGE(IF(N13:N43>0,N13:N43))","v":13457803.460944774},null,"CV",{"$f":"AB28/AB27","v":2.3454942124814897}]
[null,null,null,"Carbon reduction and sequestration",null,{"$f":"SUM('Summary of outputs - Monetised'!L26:L34)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R26:R34)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P118+'Sensitivity Analysis'!P130","v":0},null,{"$f":"'Sensitivity Analysis'!P119+'Sensitivity Analysis'!P131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"STD",{"$f":"STDEV(IF(N13:N43>0,N13:N43))","v":31565200.130359329},null,"Flex",{"$f":"(AE26-AE27)/AE26","v":-4.8936899988189286E-2}]
[null,null,null,"Flooding",null,{"$f":"SUM('Summary of outputs - Monetised'!L44:L46)","v":49837504.97433883},null,{"$f":"SUM('Summary of outputs - Monetised'!R44:R46)","v":49837504.97433883},null,null,null,{"$f":"'Sensitivity Analysis'!P162","v":28033596.548065592},null,{"$f":"'Sensitivity Analysis'!P163","v":77871101.522404432}]
[null,null,null,"Water quality",null,{"$f":"SUM('Summary of outputs - Monetised'!L78:L79)","v":2210689.2300832509},null,{"$f":"SUM('Summary of outputs - Monetised'!R78:R79)","v":1105344.6150416255},null,null,null,{"$f":"'Sensitivity Analysis'!P282","v":414504.23064060952},null,{"$f":"'Sensitivity Analysis'!P283","v":2072521.1532030478}]
[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,"Social",null,"Amenity",null,{"$f":"SUM('Summary of outputs - Monetised'!L15:L18)","v":178297.07978712791},null,{"$f":"SUM('Summary of outputs - Monetised'!R15:R18)","v":100292.10738025945},null,null,null,{"$f":"'Sensitivity Analysis'!P58","v":51150},null,{"$f":"'Sensitivity Analysis'!P59","v":204600}]
[null,null,null,"Crime",null,{"$f":"'Summary of outputs - Monetised'!L36","v":0},null,{"$f":"'Summary of outputs - Monetised'!R36","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P134","v":0},null,{"$f":"'Sensitivity Analysis'!P135","v":0}]
[null,null,null,"Education",null,{"$f":"'Summary of outputs - Monetised'!L40","v":0},null,{"$f":"'Summary of outputs - Monetised'!R40","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P142","v":0},null,{"$f":"'Sensitivity Analysis'!P143","v":0}]
[null,null,null,"Health",null,{"$f":"SUM('Summary of outputs - Monetised'!L51:L56)","v":0},null,{"$f":"SUM('Summary of outputs - Monetised'!R51:R56)","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P202","v":0},null,{"$f":"'Sensitivity Analysis'!P203","v":0}]
[null,null,null,"Recreation",null,{"$f":"SUM('Summary of outputs - Monetised'!L65:L69)","v":641614.55877632799},null,{"$f":"SUM('Summary of outputs - Monetised'!R65:R69)","v":240605.45954112301},null,null,null,{"$f":"'Sensitivity Analysis'!P250","v":80201.819847040999},null,{"$f":"'Sensitivity Analysis'!P251","v":481210.91908224602}]
[null,null,null,"Traffic calming",null,{"$f":"'Summary of outputs - Monetised'!L73","v":0},null,{"$f":"'Summary of outputs - Monetised'!R73","v":0},null,null,null,{"$f":"'Sensitivity Analysis'!P258","v":0},null,{"$f":"'Sensitivity Analysis'!P259","v":0}]
[null,null,null,"User-defined (Noise and disruption)",null,{"$f":"'Summary of outputs - Monetised'!L83","v":-30947.340472180447},null,{"$f":"'Summary of outputs - Monetised'!R83","v":-17407.879015601502},null,null,null,{"$f":"'Sensitivity Analysis'!P290","v":-7736.8351180451118},null,{"$f":"'Sensitivity Analysis'!P291","v":-30947.340472180447}]
[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":"Working (ESS)","index":36,"n_rows":151,"n_cols":114,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[]
[null,"This page includes summary data for ;    Summary Results ESS",null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,""]
[null,"MIGHT NEED TO LINK THESE CELLS BELOW TO THE ORIGINALS ON THE OTHER PAGE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecosystem Service","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,"Provisioning",{"$f":"SUM('Summary Results ESS'!H13:H22)","v":-120796.84172218181},null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AO7:AO34,\">0\")","v":6},"ImpactTitles","ImpactValues"]
[null,"this listing here to make sure KEY work; since lines were inserted into document which altered layout on other page.",null,null,null,null,null,null,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",{"$f":"SUM('Summary Results ESS'!H24:H30)","v":50982854.016285188},null,null,null,null,{"$f":"ABS(AO7)","v":0},{"$f":"'Summary Results ESS'!D13","v":"Economic growth "},{"$f":"'Summary Results ESS'!F13","v":0},{"$f":"IF(AO7<>0,1,0)","v":0},{"$f":"IF(AO7=0,NA(),AN7)","v":{"$error":"#N/A"}},{"$f":"IF(AO7=0,NA(),ABS(AO7))","v":{"$error":"#N/A"}},{"$f":"IF(AO7<0,\"(-ve)\",\"\")","v":""},1,{"$f":"IF($AT7>$AT$6,\"\",INDEX($AN$7:$AN$34,MATCH($AT7,$AP$7:$AP$34,0)))","v":"User-defined (Crops)"},{"$f":"IF($AT7>$AT$6,\"\",INDEX($AO$7:$AO$34,MATCH($AT7,$AP$7:$AP$34,0)))","v":-214749.94083943433}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultural",{"$f":"SUM('Summary Results ESS'!H32:H39)","v":323489.68790578097},null,null,null,null,{"$f":"ABS(AO8)","v":0},{"$f":"'Summary Results ESS'!D14","v":"Enabling development"},{"$f":"'Summary Results ESS'!F14","v":0},{"$f":"IF(AO8<>0,MAX($AP$7:AP7)+1,MAX($AP$7:AP7))","v":0},{"$f":"IF(AO8=0,NA(),AN8)","v":{"$error":"#N/A"}},{"$f":"IF(AO8=0,NA(),ABS(AO8))","v":{"$error":"#N/A"}},{"$f":"IF(AO8<0,\"(-ve)\",\"\")","v":""},{"$f":"AT7+1","v":2},"Flooding",49837504.97433883]
[null,"Economic growth ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting",{"$f":"SUM('Summary Results ESS'!H41:H43)","v":32928.152364178255},null,null,null,null,0,{"$f":"'Summary Results ESS'!D15","v":"Flexible infrastructure/climate change adaptation"},{"$f":"'Summary Results ESS'!F15","v":0},{"$f":"IF(AO9<>0,MAX($AP$7:AP8)+1,MAX($AP$7:AP8))","v":0},{"$error":"#N/A"},{"$f":"IF(AO9=0,NA(),ABS(AO9))","v":{"$error":"#N/A"}},"",{"$f":"AT8+1","v":3},"Water quality",2210689.2300832509]
[null,"Enabling development",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D16","v":"Pumping wastewater"},{"$f":"'Summary Results ESS'!F16","v":0},{"$f":"IF(AO10<>0,MAX($AP$7:AP9)+1,MAX($AP$7:AP9))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",4,"User-defined (Vehicle damage)",40004.426904730666]
[null,"Flexible infrastructure/climate change adaptation",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D17","v":"Rainwater harvesting"},{"$f":"'Summary Results ESS'!F17","v":0},{"$f":"IF(AO11<>0,MAX($AP$7:AP10)+1,MAX($AP$7:AP10))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",5,"Amenity",178297.07978712791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit category","Ecosystem service category",null,null,null,null,null,"Benefit category","Triple Bottom Line category"]
[null,"Pumping wastewater",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",{"$f":"IF(AH12=0,\"\",AF12)","v":"P"},{"$f":"IF($AJ$17=1,1,AJ12)","v":214749.94083943433},null,{"$f":"SUM(AM7:AM16)","v":214749.94083943433},null,null,0,{"$f":"'Summary Results ESS'!D18","v":"Tourism"},{"$f":"'Summary Results ESS'!F18","v":0},{"$f":"IF(AO12<>0,MAX($AP$7:AP11)+1,MAX($AP$7:AP11))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",6,"Recreation",641614.55877632799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity","Cultural",null,null,null,null,null,"Air quality","Social"]
[null,"Rainwater harvesting",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R",{"$f":"IF(AH13=0,\"\",AF13)","v":"R"},{"$f":"IF($AJ$17=1,1,AJ13)","v":52088198.63132681},null,{"$f":"SUM(AM17:AM23)","v":52088198.63132681},null,null,0,{"$f":"'Summary Results ESS'!D19","v":"Treating wastewater"},{"$f":"'Summary Results ESS'!F19","v":0},{"$f":"IF(AO13<>0,MAX($AP$7:AP12)+1,MAX($AP$7:AP12))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",7,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate social responsibility","Cultural",9,null,null,null,null,"Amenity","Social"]
[null,"Tourism",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"IF(AH14=0,\"\",AF14)","v":"C"},{"$f":"IF($AJ$17=1,1,AJ14)","v":850858.97903563629},null,{"$f":"SUM(AM24:AM31)","v":850858.97903563629},null,null,0,{"$f":"'Summary Results ESS'!D20","v":"Groundwater recharge"},{"$f":"'Summary Results ESS'!F20","v":0},{"$f":"IF(AO14<>0,MAX($AP$7:AP13)+1,MAX($AP$7:AP13))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",8,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education","Cultural",null,null,null,null,null,"Biodiversity and ecology","Environmental"]
[null,"Treating wastewater",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S",{"$f":"IF(AH15=0,\"\",AF15)","v":"S"},{"$f":"IF($AJ$17=1,1,AJ15)","v":43904.203152237678},null,{"$f":"SUM(AM32:AM34)","v":43904.203152237678},null,null,214749.94083943433,{"$f":"'Summary Results ESS'!D21","v":"User-defined (Crops)"},{"$f":"'Summary Results ESS'!F21","v":-214749.94083943433},{"$f":"IF(AO15<>0,MAX($AP$7:AP14)+1,MAX($AP$7:AP14))","v":1},"User-defined (Crops)",214749.94083943433,"(-ve)",9,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Cultural",null,null,null,null,null,"Building temperature","Financial"]
[null,"Groundwater recharge",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D22","v":"User-defined"},{"$f":"'Summary Results ESS'!F22","v":0},{"$f":"IF(AO16<>0,MAX($AP$7:AP15)+1,MAX($AP$7:AP15))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",10,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation","Cultural",null,null,null,null,null,"Carbon reduction and sequestration","Environmental"]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AJ12:AJ15)=0,1,0)","v":0},null,null,0,{"$f":"'Summary Results ESS'!D24","v":"Air quality"},{"$f":"'Summary Results ESS'!F24","v":0},{"$f":"IF(AO17<>0,MAX($AP$7:AP16)+1,MAX($AP$7:AP16))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",11,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming","Cultural",null,null,null,null,null,"Corporate social responsibility","Social "]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D25","v":"Building temperature"},{"$f":"'Summary Results ESS'!F25","v":0},{"$f":"IF(AO18<>0,MAX($AP$7:AP17)+1,MAX($AP$7:AP17))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",12,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Cultural",null,null,null,null,null,"Crime","Social"]
[null,"Air quality",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D26","v":"Carbon reduction and sequestration"},{"$f":"'Summary Results ESS'!F26","v":0},{"$f":"IF(AO19<>0,MAX($AP$7:AP18)+1,MAX($AP$7:AP18))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",13,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Cultural",null,null,null,null,null,"Economic growth ","Financial"]
[null,"Building temperature",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49837504.97433883,{"$f":"'Summary Results ESS'!D27","v":"Flooding"},{"$f":"'Summary Results ESS'!F27","v":49837504.97433883},{"$f":"IF(AO20<>0,MAX($AP$7:AP19)+1,MAX($AP$7:AP19))","v":2},"Flooding",49837504.97433883,"",14,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime","Cultural",null,null,null,null,null,"Education","Social"]
[null,"Carbon reduction and sequestration",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2210689.2300832509,{"$f":"'Summary Results ESS'!D28","v":"Water quality"},{"$f":"'Summary Results ESS'!F28","v":2210689.2300832509},{"$f":"IF(AO21<>0,MAX($AP$7:AP20)+1,MAX($AP$7:AP20))","v":3},"Water quality",2210689.2300832509,"",15,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic growth ","Provisioning",null,null,null,null,null,"Enabling development","Financial"]
[null,"Flooding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40004.426904730666,{"$f":"'Summary Results ESS'!D29","v":"User-defined (Vehicle damage)"},{"$f":"'Summary Results ESS'!F29","v":40004.426904730666},{"$f":"IF(AO22<>0,MAX($AP$7:AP21)+1,MAX($AP$7:AP21))","v":4},"User-defined (Vehicle damage)",40004.426904730666,"",16,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development","Provisioning",null,null,null,null,null,"Flexible infrastructure/climate change adaptation","Financial "]
[null,"Water quality",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D30","v":"User-defined"},{"$f":"'Summary Results ESS'!F30","v":0},{"$f":"IF(AO23<>0,MAX($AP$7:AP22)+1,MAX($AP$7:AP22))","v":4},{"$error":"#N/A"},{"$error":"#N/A"},"",17,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flexible infrastructure/climate change adaptation","Provisioning",null,null,null,null,null,"Flooding","Financial"]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178297.07978712791,{"$f":"'Summary Results ESS'!D32","v":"Amenity"},{"$f":"'Summary Results ESS'!F32","v":178297.07978712791},{"$f":"IF(AO24<>0,MAX($AP$7:AP23)+1,MAX($AP$7:AP23))","v":5},"Amenity",178297.07978712791,"",18,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater","Provisioning",null,null,null,null,null,"Groundwater recharge","Financial"]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D33","v":"Crime"},{"$f":"'Summary Results ESS'!F33","v":0},{"$f":"IF(AO25<>0,MAX($AP$7:AP24)+1,MAX($AP$7:AP24))","v":5},{"$f":"IF(AO25=0,NA(),AN25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"",19,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting","Provisioning ",10,null,null,null,null,"Health","Social"]
[null,"Amenity",0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results ESS'!D34","v":"Education"},{"$f":"'Summary Results ESS'!F34","v":0},{"$f":"IF(AO26<>0,MAX($AP$7:AP25)+1,MAX($AP$7:AP25))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",20,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","Provisioning",null,null,null,null,null,"Pumping wastewater","Financial"]
[null,"Crime",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D35","v":"Health"},{"$f":"'Summary Results ESS'!F35","v":0},{"$f":"IF(AO27<>0,MAX($AP$7:AP26)+1,MAX($AP$7:AP26))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",21,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater","Provisioning",null,null,null,null,null,"Rainwater harvesting","Financial "]
[null,"Education",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641614.55877632799,{"$f":"'Summary Results ESS'!D36","v":"Recreation"},{"$f":"'Summary Results ESS'!F36","v":641614.55877632799},{"$f":"IF(AO28<>0,MAX($AP$7:AP27)+1,MAX($AP$7:AP27))","v":6},"Recreation",641614.55877632799,"",22,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge","Provisioning",null,null,null,null,null,"Recreation","Social"]
[null,"Health",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D37","v":"Traffic calming"},{"$f":"'Summary Results ESS'!F37","v":0},{"$f":"IF(AO29<>0,MAX($AP$7:AP28)+1,MAX($AP$7:AP28))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",23,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Provisioning",null,null,null,null,null,"Tourism","Financial"]
[null,"Recreation",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30947.340472180447,{"$f":"'Summary Results ESS'!D38","v":"User-defined (Noise and disruption)"},{"$f":"'Summary Results ESS'!F38","v":-30947.340472180447},{"$f":"IF(AO30<>0,MAX($AP$7:AP29)+1,MAX($AP$7:AP29))","v":7},"User-defined (Noise and disruption)",30947.340472180447,"(-ve)",24,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Provisioning",null,null,null,null,null,"Traffic calming","Social "]
[null,"Traffic calming",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D39","v":"User-defined"},{"$f":"'Summary Results ESS'!F39","v":0},{"$f":"IF(AO31<>0,MAX($AP$7:AP30)+1,MAX($AP$7:AP30))","v":7},{"$error":"#N/A"},{"$error":"#N/A"},"",25,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality","Regulating",null,null,null,null,null,"Treating wastewater","Financial"]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43904.203152237678,{"$f":"'Summary Results ESS'!D41","v":"Biodiversity and ecology"},{"$f":"'Summary Results ESS'!F41","v":43904.203152237678},{"$f":"IF(AO32<>0,MAX($AP$7:AP31)+1,MAX($AP$7:AP31))","v":8},"Biodiversity and ecology",43904.203152237678,"",26,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature","Regulating",null,null,null,null,null,"Water quality","Environmental"]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D42","v":"User-defined"},{"$f":"'Summary Results ESS'!F42","v":0},{"$f":"IF(AO33<>0,MAX($AP$7:AP32)+1,MAX($AP$7:AP32))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},"",27,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon reduction and sequestration","Regulating"]
[null,"Biodiversity and ecology",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D43","v":"User-defined"},{"$f":"'Summary Results ESS'!F43","v":0},{"$f":"IF(AO34<>0,MAX($AP$7:AP33)+1,MAX($AP$7:AP33))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},"",28,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating"]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating",7]
[null,"User-defined",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Supporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Supporting",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Supporting"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouped ESS Categories (Pre Confidence)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating","Cultural","Supporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AO7","v":0},{"$f":"AO17","v":0},{"$f":"AO24","v":178297.07978712791},{"$f":"AO32","v":43904.203152237678},{"$f":"IF(SUM(AN55:AQ62)=0,1,0)","v":0},null,{"$f":"IF($AR$55=1,1,AN55)","v":0},{"$f":"IF($AR$55=1,1,AO55)","v":0},{"$f":"IF($AR$55=1,1,AP55)","v":178297.07978712791},43904.203152237678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AO25","v":0},{"$f":"AO33","v":0},null,null,{"$f":"IF($AR$55=1,1,AN56)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AO34","v":0},1,null,0,0,{"$f":"IF($AR$55=1,1,AP57)","v":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,0,49837504.97433883,0,null,"dummy cell for chart",null,0,49837504.97433883,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2210689.2300832509,641614.55877632799,null,null,null,0,2210689.2300832509,641614.55877632799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,40004.426904730666,0,null,null,null,0,40004.426904730666,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-30947.340472180447,null,null,null,0,0,-30947.340472180447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-214749.94083943433,null,null,null,null,null,-214749.94083943433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic growth ","Air quality","Amenity","Biodiversity and ecology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Building temperature","Crime","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Carbon reduction and sequestration","Education","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Flooding","Health","Dummy4-1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting","Water quality","Recreation","Dummy4-2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","User-defined","Traffic calming","Dummy4-3"]
[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,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater","User-defined","User-defined","Dummy4-4"]
[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,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge","Dummy2-1","User-defined","Dummy4-5"]
[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,"User-defined","Dummy2-2","Dummy3-1","Dummy4-6"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Dummy2-3","Dummy3-2","Dummy4-7"]
[]
[]
[null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecosystem Service","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,"Provisioning",{"$f":"SUM('Summary Results ESS'!H87:H96)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AO83:AO110,\">0\")","v":6},"ImpactTitlesPost","ImpactValuesPost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulating",{"$f":"SUM('Summary Results ESS'!H97:H103)","v":0},null,null,null,null,{"$f":"ABS(AO83)","v":0},{"$f":"'Summary Results ESS'!D13","v":"Economic growth "},{"$f":"'Summary Results ESS'!H13","v":0},{"$f":"IF(AO83<>0,1,0)","v":0},{"$f":"IF(AO83=0,NA(),AN83)","v":{"$error":"#N/A"}},{"$f":"IF(AO83=0,NA(),ABS(AO83))","v":{"$error":"#N/A"}},{"$f":"IF(AO83<0,\"(-ve)\",\"\")","v":""},1,{"$f":"IF($AT83>$AT$82,\"\",INDEX($AN$83:$AN$110,MATCH($AT83,$AP$83:$AP$110,0)))","v":"User-defined (Crops)"},{"$f":"IF($AT83>$AT$82,\"\",INDEX($AO$83:$AO$110,MATCH($AT83,$AP$83:$AP$110,0)))","v":-120796.84172218181}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultural",{"$f":"SUM('Summary Results ESS'!H104:H112)","v":0},null,null,null,null,{"$f":"ABS(AO84)","v":0},{"$f":"'Summary Results ESS'!D14","v":"Enabling development"},{"$f":"'Summary Results ESS'!H14","v":0},{"$f":"IF(AO84<>0,MAX($AP$82:AP83)+1,MAX($AP$82:AP83))","v":0},{"$f":"IF(AO84=0,NA(),AN84)","v":{"$error":"#N/A"}},{"$f":"IF(AO84=0,NA(),ABS(AO84))","v":{"$error":"#N/A"}},{"$f":"IF(AO84<0,\"(-ve)\",\"\")","v":""},{"$f":"AT83+1","v":2},"Flooding",49837504.97433883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting",{"$f":"SUM('Summary Results ESS'!H113:H115)","v":0},null,null,null,null,0,{"$f":"'Summary Results ESS'!D15","v":"Flexible infrastructure/climate change adaptation"},{"$f":"'Summary Results ESS'!H15","v":0},{"$f":"IF(AO85<>0,MAX($AP$82:AP84)+1,MAX($AP$82:AP84))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$f":"AT84+1","v":3},"Water quality",1105344.6150416255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results ESS'!D16","v":"Pumping wastewater"},{"$f":"'Summary Results ESS'!H16","v":0},{"$f":"IF(AO86<>0,MAX($AP$82:AP85)+1,MAX($AP$82:AP85))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",4,"User-defined (Vehicle damage)",40004.426904730666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D17","v":"Rainwater harvesting"},{"$f":"'Summary Results ESS'!H17","v":0},{"$f":"IF(AO87<>0,MAX($AP$82:AP86)+1,MAX($AP$82:AP86))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",5,"Amenity",100292.10738025945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",{"$f":"IF(AH88=0,\"\",AF88)","v":"P"},{"$f":"IF($AJ$93=1,1,AJ88)","v":120796.84172218181},null,{"$f":"SUM(AM83:AM92)","v":120796.84172218181},null,null,0,{"$f":"'Summary Results ESS'!D18","v":"Tourism"},{"$f":"'Summary Results ESS'!H18","v":0},{"$f":"IF(AO88<>0,MAX($AP$82:AP87)+1,MAX($AP$82:AP87))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",6,"Recreation",240605.45954112301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R",{"$f":"IF(AH89=0,\"\",AF89)","v":"R"},{"$f":"IF($AJ$93=1,1,AJ89)","v":50982854.016285188},null,{"$f":"SUM(AM93:AM99)","v":50982854.016285188},null,null,0,{"$f":"'Summary Results ESS'!D19","v":"Treating wastewater"},{"$f":"'Summary Results ESS'!H19","v":0},{"$f":"IF(AO89<>0,MAX($AP$82:AP88)+1,MAX($AP$82:AP88))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",7,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",{"$f":"IF(AH90=0,\"\",AF90)","v":"C"},358305.44593698392,null,{"$f":"SUM(AM100:AM107)","v":358305.44593698392},null,null,0,{"$f":"'Summary Results ESS'!D20","v":"Groundwater recharge"},{"$f":"'Summary Results ESS'!H20","v":0},{"$f":"IF(AO90<>0,MAX($AP$82:AP89)+1,MAX($AP$82:AP89))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",8,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S",{"$f":"IF(AH91=0,\"\",AF91)","v":"S"},32928.152364178255,null,{"$f":"SUM(AM108:AM110)","v":32928.152364178255},null,null,120796.84172218181,{"$f":"'Summary Results ESS'!D21","v":"User-defined (Crops)"},{"$f":"'Summary Results ESS'!H21","v":-120796.84172218181},{"$f":"IF(AO91<>0,MAX($AP$82:AP90)+1,MAX($AP$82:AP90))","v":1},"User-defined (Crops)",120796.84172218181,"(-ve)",9,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D22","v":"User-defined"},{"$f":"'Summary Results ESS'!H22","v":0},{"$f":"IF(AO92<>0,MAX($AP$82:AP91)+1,MAX($AP$82:AP91))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",10,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AJ88:AJ91)=0,1,0)","v":0},null,null,0,{"$f":"'Summary Results ESS'!D24","v":"Air quality"},{"$f":"'Summary Results ESS'!H24","v":0},{"$f":"IF(AO93<>0,MAX($AP$82:AP92)+1,MAX($AP$82:AP92))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",11,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D25","v":"Building temperature"},{"$f":"'Summary Results ESS'!H25","v":0},{"$f":"IF(AO94<>0,MAX($AP$82:AP93)+1,MAX($AP$82:AP93))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",12,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D26","v":"Carbon reduction and sequestration"},{"$f":"'Summary Results ESS'!H26","v":0},{"$f":"IF(AO95<>0,MAX($AP$82:AP94)+1,MAX($AP$82:AP94))","v":1},{"$error":"#N/A"},{"$error":"#N/A"},"",13,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49837504.97433883,{"$f":"'Summary Results ESS'!D27","v":"Flooding"},{"$f":"'Summary Results ESS'!H27","v":49837504.97433883},{"$f":"IF(AO96<>0,MAX($AP$82:AP95)+1,MAX($AP$82:AP95))","v":2},"Flooding",49837504.97433883,"",14,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105344.6150416255,{"$f":"'Summary Results ESS'!D28","v":"Water quality"},{"$f":"'Summary Results ESS'!H28","v":1105344.6150416255},{"$f":"IF(AO97<>0,MAX($AP$82:AP96)+1,MAX($AP$82:AP96))","v":3},"Water quality",1105344.6150416255,"",15,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40004.426904730666,{"$f":"'Summary Results ESS'!D29","v":"User-defined (Vehicle damage)"},{"$f":"'Summary Results ESS'!H29","v":40004.426904730666},{"$f":"IF(AO98<>0,MAX($AP$82:AP97)+1,MAX($AP$82:AP97))","v":4},"User-defined (Vehicle damage)",40004.426904730666,"",16,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D30","v":"User-defined"},{"$f":"'Summary Results ESS'!H30","v":0},{"$f":"IF(AO99<>0,MAX($AP$82:AP98)+1,MAX($AP$82:AP98))","v":4},{"$error":"#N/A"},{"$error":"#N/A"},"",17,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100292.10738025945,{"$f":"'Summary Results ESS'!D32","v":"Amenity"},{"$f":"'Summary Results ESS'!H32","v":100292.10738025945},{"$f":"IF(AO100<>0,MAX($AP$82:AP99)+1,MAX($AP$82:AP99))","v":5},"Amenity",100292.10738025945,"",18,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D33","v":"Crime"},{"$f":"'Summary Results ESS'!H33","v":0},{"$f":"IF(AO101<>0,MAX($AP$82:AP100)+1,MAX($AP$82:AP100))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",19,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D34","v":"Education"},{"$f":"'Summary Results ESS'!H34","v":0},{"$f":"IF(AO102<>0,MAX($AP$82:AP101)+1,MAX($AP$82:AP101))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",20,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D35","v":"Health"},{"$f":"'Summary Results ESS'!H35","v":0},{"$f":"IF(AO103<>0,MAX($AP$82:AP102)+1,MAX($AP$82:AP102))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",21,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240605.45954112301,{"$f":"'Summary Results ESS'!D36","v":"Recreation"},{"$f":"'Summary Results ESS'!H36","v":240605.45954112301},{"$f":"IF(AO104<>0,MAX($AP$82:AP103)+1,MAX($AP$82:AP103))","v":6},"Recreation",240605.45954112301,"",22,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D37","v":"Traffic calming"},{"$f":"'Summary Results ESS'!H37","v":0},{"$f":"IF(AO105<>0,MAX($AP$82:AP104)+1,MAX($AP$82:AP104))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",23,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17407.879015601502,{"$f":"'Summary Results ESS'!D38","v":"User-defined (Noise and disruption)"},{"$f":"'Summary Results ESS'!H38","v":-17407.879015601502},{"$f":"IF(AO106<>0,MAX($AP$82:AP105)+1,MAX($AP$82:AP105))","v":7},"User-defined (Noise and disruption)",17407.879015601502,"(-ve)",24,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D39","v":"User-defined"},{"$f":"'Summary Results ESS'!H39","v":0},{"$f":"IF(AO107<>0,MAX($AP$82:AP106)+1,MAX($AP$82:AP106))","v":7},{"$error":"#N/A"},{"$error":"#N/A"},"",25,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32928.152364178255,{"$f":"'Summary Results ESS'!D41","v":"Biodiversity and ecology"},{"$f":"'Summary Results ESS'!H41","v":32928.152364178255},{"$f":"IF(AO108<>0,MAX($AP$82:AP107)+1,MAX($AP$82:AP107))","v":8},"Biodiversity and ecology",32928.152364178255,"",26,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D42","v":"User-defined"},{"$f":"'Summary Results ESS'!H42","v":0},{"$f":"IF(AO109<>0,MAX($AP$82:AP108)+1,MAX($AP$82:AP108))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},"",27,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results ESS'!D43","v":"User-defined"},{"$f":"'Summary Results ESS'!H43","v":0},{"$f":"IF(AO110<>0,MAX($AP$82:AP109)+1,MAX($AP$82:AP109))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},"",28,"",""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouped ESS Categories (Post Confidence)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisioning","Regulating","Cultural","Supporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO83","v":0},{"$f":"AO93","v":0},{"$f":"AO100","v":100292.10738025945},{"$f":"AO108","v":32928.152364178255},{"$f":"IF(SUM(AN131:AQ138)=0,1,0)","v":0},null,{"$f":"IF($AR$131=1,1,AN131)","v":0},{"$f":"IF($AR$131=1,1,AO131)","v":0},{"$f":"IF($AR$131=1,1,AP131)","v":100292.10738025945},{"$f":"IF($AR$131=1,1,AQ131)","v":32928.152364178255}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO84","v":0},0,{"$f":"AO101","v":0},{"$f":"AO109","v":0},null,null,{"$f":"IF($AR$131=1,1,AN132)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO85","v":0},0,0,{"$f":"AO110","v":0},1,null,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,0,49837504.97433883,0,null,"dummy cell for chart",null,0,49837504.97433883,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1105344.6150416255,240605.45954112301,null,null,null,0,1105344.6150416255,240605.45954112301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,40004.426904730666,0,null,null,null,0,40004.426904730666,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-17407.879015601502,null,null,null,0,0,-17407.879015601502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-120796.84172218181,null,null,null,null,null,-120796.84172218181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic growth ","Air quality","Amenity","Biodiversity and ecology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Building temperature","Crime","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Carbon reduction and sequestration","Education","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Flooding","Health","Dummy4-1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting","Water quality","Recreation","Dummy4-2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","User-defined","Traffic calming","Dummy4-3"]
[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,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater","User-defined","User-defined","Dummy4-4"]
[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,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge","Dummy2-1","User-defined","Dummy4-5"]
[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,"User-defined","Dummy2-2","Dummy3-1","Dummy4-6"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Dummy2-3","Dummy3-2","Dummy4-7"]

{"sheet":"Working (TBL)","index":37,"n_rows":155,"n_cols":114,"rows_kept":155,"cut":false,"hidden":true,"merged":[]}
[]
[null,"This page includes summary data for ;    Summary Results ESS",null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,""]
[null,"MIGHT NEED TO LINK THESE CELLS BELOW TO THE ORIGINALS ON THE OTHER PAGE.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecosystem Service","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,{"$f":"'Summary Results TBL'!B13","v":"Financial"},{"$f":"SUM('Summary Results TBL'!F13:F24)","v":-174745.51393470366},null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AO7:AO34,\">0\")","v":6},"ImpactTitles","ImpactValues"]
[null,"this listing here to make sure KEY work; since lines were inserted into document which altered layout on other page.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary Results TBL'!B26","v":"Environmental"},{"$f":"SUM('Summary Results TBL'!F26:F33)","v":52092098.407574318},null,null,null,null,{"$f":"ABS(AO7)","v":0},{"$f":"'Summary Results TBL'!D13","v":"Building temperature"},{"$f":"'Summary Results TBL'!F13","v":0},{"$f":"IF(AO7<>0,1,0)","v":0},{"$f":"IF(AO7=0,NA(),AN7)","v":{"$error":"#N/A"}},{"$f":"IF(AO7=0,NA(),ABS(AO7))","v":{"$error":"#N/A"}},{"$f":"IF(AO7<0,\"(-ve)\",\"\")","v":""},1,{"$f":"IF($AT7>$AT$6,\"\",INDEX($AN$7:$AN$34,MATCH($AT7,$AP$7:$AP$34,0)))","v":"User-defined (Crops)"},{"$f":"IF($AT7>$AT$6,\"\",INDEX($AO$7:$AO$34,MATCH($AT7,$AP$7:$AP$34,0)))","v":-214749.94083943433}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary Results TBL'!B35","v":"Social"},{"$f":"SUM('Summary Results TBL'!F35:F43)","v":788964.2980912755},null,null,null,null,{"$f":"ABS(AO8)","v":0},{"$f":"'Summary Results TBL'!D14","v":"Economic growth "},{"$f":"'Summary Results TBL'!F14","v":0},{"$f":"IF(AO8<>0,MAX($AP$7:AP7)+1,MAX($AP$7:AP7))","v":0},{"$f":"IF(AO8=0,NA(),AN8)","v":{"$error":"#N/A"}},{"$f":"IF(AO8=0,NA(),ABS(AO8))","v":{"$error":"#N/A"}},{"$f":"IF(AO8<0,\"(-ve)\",\"\")","v":""},{"$f":"AT7+1","v":2},"User-defined (Vehicle damage)",40004.426904730666]
[null,{"$f":"'Summary Results TBL'!D13","v":"Building temperature"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D15","v":"Enabling development"},{"$f":"'Summary Results TBL'!F15","v":0},{"$f":"IF(AO9<>0,MAX($AP$7:AP8)+1,MAX($AP$7:AP8))","v":0},{"$error":"#N/A"},{"$f":"IF(AO9=0,NA(),ABS(AO9))","v":{"$error":"#N/A"}},"",{"$f":"AT8+1","v":3},"Biodiversity and ecology",43904.203152237678]
[null,{"$f":"'Summary Results TBL'!D14","v":"Economic growth "},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D16","v":"Flexible infrastructure/climate change adaptation"},{"$f":"'Summary Results TBL'!F16","v":0},{"$f":"IF(AO10<>0,MAX($AP$7:AP9)+1,MAX($AP$7:AP9))","v":0},{"$f":"IF(AO10=0,NA(),AN10)","v":{"$error":"#N/A"}},{"$f":"IF(AO10=0,NA(),ABS(AO10))","v":{"$error":"#N/A"}},"",4,"Flooding",49837504.97433883]
[null,{"$f":"'Summary Results TBL'!D15","v":"Enabling development"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D17","v":"Pumping wastewater"},{"$f":"'Summary Results TBL'!F17","v":0},{"$f":"IF(AO11<>0,MAX($AP$7:AP10)+1,MAX($AP$7:AP10))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",5,"Water quality",2210689.2300832509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit category","Ecosystem service category",null,null,null,null,null,"Benefit category","Triple Bottom Line category"]
[null,{"$f":"'Summary Results TBL'!D16","v":"Flexible infrastructure/climate change adaptation"},0,null,null,null,null,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",{"$f":"IF(AH12=0,\"\",AF12)","v":"F"},{"$f":"IF($AJ$17=1,1,AJ12)","v":254754.36774416501},null,{"$f":"SUM(AM7:AM18)","v":254754.36774416501},null,null,0,{"$f":"'Summary Results TBL'!D18","v":"Rainwater harvesting"},{"$f":"'Summary Results TBL'!F18","v":0},{"$f":"IF(AO12<>0,MAX($AP$7:AP11)+1,MAX($AP$7:AP11))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",6,"Amenity",178297.07978712791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amenity","Cultural",null,null,null,null,null,"Air quality","Social"]
[null,{"$f":"'Summary Results TBL'!D17","v":"Pumping wastewater"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"IF(AH13=0,\"\",AF13)","v":"E"},{"$f":"IF($AJ$17=1,1,AJ13)","v":52092098.407574318},null,{"$f":"SUM(AM19:AM26)","v":52092098.407574318},null,null,0,{"$f":"'Summary Results TBL'!D19","v":"Tourism"},{"$f":"'Summary Results TBL'!F19","v":0},{"$f":"IF(AO13<>0,MAX($AP$7:AP12)+1,MAX($AP$7:AP12))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",7,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate social responsibility","Cultural",9,null,null,null,null,"Amenity","Social"]
[null,{"$f":"'Summary Results TBL'!D18","v":"Rainwater harvesting"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S",{"$f":"IF(AH14=0,\"\",AF14)","v":"S"},{"$f":"IF($AJ$17=1,1,AJ14)","v":850858.97903563629},null,{"$f":"SUM(AM27:AM35)","v":850858.97903563629},null,null,0,{"$f":"'Summary Results TBL'!D20","v":"Treating wastewater"},{"$f":"'Summary Results TBL'!F20","v":0},{"$f":"IF(AO14<>0,MAX($AP$7:AP13)+1,MAX($AP$7:AP13))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",8,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education","Cultural",null,null,null,null,null,"Biodiversity and ecology","Environmental"]
[null,{"$f":"'Summary Results TBL'!D19","v":"Tourism"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D21","v":"Groundwater recharge"},{"$f":"'Summary Results TBL'!F21","v":0},{"$f":"IF(AO15<>0,MAX($AP$7:AP14)+1,MAX($AP$7:AP14))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",9,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Cultural",null,null,null,null,null,"Building temperature","Financial"]
[null,{"$f":"'Summary Results TBL'!D20","v":"Treating wastewater"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214749.94083943433,{"$f":"'Summary Results TBL'!D22","v":"User-defined (Crops)"},{"$f":"'Summary Results TBL'!F22","v":-214749.94083943433},{"$f":"IF(AO16<>0,MAX($AP$7:AP15)+1,MAX($AP$7:AP15))","v":1},"User-defined (Crops)",214749.94083943433,"(-ve)",10,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation","Cultural",null,null,null,null,null,"Carbon reduction and sequestration","Environmental"]
[null,{"$f":"'Summary Results TBL'!D21","v":"Groundwater recharge"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AJ12:AJ15)=0,1,0)","v":0},null,null,40004.426904730666,{"$f":"'Summary Results TBL'!D23","v":"User-defined (Vehicle damage)"},{"$f":"'Summary Results TBL'!F23","v":40004.426904730666},{"$f":"IF(AO17<>0,MAX($AP$7:AP16)+1,MAX($AP$7:AP16))","v":2},"User-defined (Vehicle damage)",40004.426904730666,"",11,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic calming","Cultural",null,null,null,null,null,"Corporate social responsibility","Social "]
[null,{"$f":"'Summary Results TBL'!D22","v":"User-defined (Crops)"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D24","v":"User-defined"},{"$f":"'Summary Results TBL'!F24","v":0},{"$f":"IF(AO18<>0,MAX($AP$7:AP17)+1,MAX($AP$7:AP17))","v":2},{"$error":"#N/A"},{"$error":"#N/A"},"",12,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Cultural",null,null,null,null,null,"Crime","Social"]
[null,{"$f":"'Summary Results TBL'!D23","v":"User-defined (Vehicle damage)"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D26","v":"Air quality"},{"$f":"'Summary Results TBL'!F26","v":0},{"$f":"IF(AO19<>0,MAX($AP$7:AP18)+1,MAX($AP$7:AP18))","v":2},{"$error":"#N/A"},{"$error":"#N/A"},"",13,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Cultural",null,null,null,null,null,"Economic growth ","Financial"]
[null,{"$f":"'Summary Results TBL'!D24","v":"User-defined"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43904.203152237678,{"$f":"'Summary Results TBL'!D27","v":"Biodiversity and ecology"},{"$f":"'Summary Results TBL'!F27","v":43904.203152237678},{"$f":"IF(AO20<>0,MAX($AP$7:AP19)+1,MAX($AP$7:AP19))","v":3},"Biodiversity and ecology",43904.203152237678,"",14,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crime","Cultural",null,null,null,null,null,"Education","Social"]
[null,{"$f":"'Summary Results TBL'!D26","v":"Air quality"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D28","v":"Carbon reduction and sequestration"},{"$f":"'Summary Results TBL'!F28","v":0},{"$f":"IF(AO21<>0,MAX($AP$7:AP20)+1,MAX($AP$7:AP20))","v":3},{"$error":"#N/A"},{"$error":"#N/A"},"",15,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic growth ","Provisioning",null,null,null,null,null,"Enabling development","Financial"]
[null,{"$f":"'Summary Results TBL'!D27","v":"Biodiversity and ecology"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49837504.97433883,{"$f":"'Summary Results TBL'!D29","v":"Flooding"},{"$f":"'Summary Results TBL'!F29","v":49837504.97433883},{"$f":"IF(AO22<>0,MAX($AP$7:AP21)+1,MAX($AP$7:AP21))","v":4},"Flooding",49837504.97433883,"",16,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development","Provisioning",null,null,null,null,null,"Flexible infrastructure/climate change adaptation","Financial "]
[null,{"$f":"'Summary Results TBL'!D28","v":"Carbon reduction and sequestration"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2210689.2300832509,{"$f":"'Summary Results TBL'!D30","v":"Water quality"},{"$f":"'Summary Results TBL'!F30","v":2210689.2300832509},{"$f":"IF(AO23<>0,MAX($AP$7:AP22)+1,MAX($AP$7:AP22))","v":5},"Water quality",2210689.2300832509,"",17,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flexible infrastructure/climate change adaptation","Provisioning",null,null,null,null,null,"Flooding","Financial"]
[null,{"$f":"'Summary Results TBL'!D29","v":"Flooding"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D31","v":"User-defined"},{"$f":"'Summary Results TBL'!F31","v":0},{"$f":"IF(AO24<>0,MAX($AP$7:AP23)+1,MAX($AP$7:AP23))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",18,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater","Provisioning",null,null,null,null,null,"Groundwater recharge","Financial"]
[null,{"$f":"'Summary Results TBL'!D30","v":"Water quality"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D32","v":"User-defined"},{"$f":"'Summary Results TBL'!F32","v":0},{"$f":"IF(AO25<>0,MAX($AP$7:AP24)+1,MAX($AP$7:AP24))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",19,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting","Provisioning ",10,null,null,null,null,"Health","Social"]
[null,{"$f":"'Summary Results TBL'!D31","v":"User-defined"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D33","v":"User-defined"},{"$f":"'Summary Results TBL'!F33","v":0},{"$f":"IF(AO26<>0,MAX($AP$7:AP25)+1,MAX($AP$7:AP25))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",20,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","Provisioning",null,null,null,null,null,"Pumping wastewater","Financial"]
[null,{"$f":"'Summary Results TBL'!D32","v":"User-defined"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178297.07978712791,{"$f":"'Summary Results TBL'!D35","v":"Amenity"},{"$f":"'Summary Results TBL'!F35","v":178297.07978712791},{"$f":"IF(AO27<>0,MAX($AP$7:AP26)+1,MAX($AP$7:AP26))","v":6},"Amenity",178297.07978712791,"",21,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treating wastewater","Provisioning",null,null,null,null,null,"Rainwater harvesting","Financial "]
[null,{"$f":"'Summary Results TBL'!D33","v":"User-defined"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D36","v":"Crime"},{"$f":"'Summary Results TBL'!F36","v":0},{"$f":"IF(AO28<>0,MAX($AP$7:AP27)+1,MAX($AP$7:AP27))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",22,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater recharge","Provisioning",null,null,null,null,null,"Recreation","Social"]
[null,{"$f":"'Summary Results TBL'!D35","v":"Amenity"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D37","v":"Education"},{"$f":"'Summary Results TBL'!F37","v":0},{"$f":"IF(AO29<>0,MAX($AP$7:AP28)+1,MAX($AP$7:AP28))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",23,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Provisioning",null,null,null,null,null,"Tourism","Financial"]
[null,{"$f":"'Summary Results TBL'!D36","v":"Crime"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D38","v":"Health"},{"$f":"'Summary Results TBL'!F38","v":0},{"$f":"IF(AO30<>0,MAX($AP$7:AP29)+1,MAX($AP$7:AP29))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",24,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Provisioning",null,null,null,null,null,"Traffic calming","Social "]
[null,{"$f":"'Summary Results TBL'!D37","v":"Education"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641614.55877632799,{"$f":"'Summary Results TBL'!D39","v":"Recreation"},{"$f":"'Summary Results TBL'!F39","v":641614.55877632799},{"$f":"IF(AO31<>0,MAX($AP$7:AP30)+1,MAX($AP$7:AP30))","v":7},"Recreation",641614.55877632799,"",25,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air quality","Regulating",null,null,null,null,null,"Treating wastewater","Financial"]
[null,{"$f":"'Summary Results TBL'!D38","v":"Health"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D40","v":"Traffic calming"},{"$f":"'Summary Results TBL'!F40","v":0},{"$f":"IF(AO32<>0,MAX($AP$7:AP31)+1,MAX($AP$7:AP31))","v":7},{"$error":"#N/A"},{"$error":"#N/A"},"",26,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature","Regulating",null,null,null,null,null,"Water quality","Environmental"]
[null,{"$f":"'Summary Results TBL'!D39","v":"Recreation"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30947.340472180447,{"$f":"'Summary Results TBL'!D41","v":"User-defined (Noise and disruption)"},{"$f":"'Summary Results TBL'!F41","v":-30947.340472180447},{"$f":"IF(AO33<>0,MAX($AP$7:AP32)+1,MAX($AP$7:AP32))","v":8},"User-defined (Noise and disruption)",30947.340472180447,"(-ve)",27,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon reduction and sequestration","Regulating"]
[null,{"$f":"'Summary Results TBL'!D40","v":"Traffic calming"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D42","v":"User-defined"},{"$f":"'Summary Results TBL'!F42","v":0},{"$f":"IF(AO34<>0,MAX($AP$7:AP33)+1,MAX($AP$7:AP33))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},"",28,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooding","Regulating"]
[null,{"$f":"'Summary Results TBL'!D41","v":"User-defined (Noise and disruption)"},0,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D43","v":"User-defined"},{"$f":"'Summary Results TBL'!F43","v":0},{"$f":"IF(AO35<>0,MAX($AP$7:AP34)+1,MAX($AP$7:AP34))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},null,29,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water quality","Regulating",7]
[null,{"$f":"'Summary Results TBL'!D42","v":"User-defined"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating"]
[null,{"$f":"'Summary Results TBL'!D43","v":"User-defined"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Regulating"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Supporting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Supporting",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Supporting"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouped ESS Categories (Pre Confidence)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"AG6","v":"Financial"},{"$f":"AG7","v":"Environmental"},{"$f":"AG8","v":"Social"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO7","v":0},{"$f":"AO19","v":0},{"$f":"AO27","v":178297.07978712791},null,{"$f":"IF(SUM(AN55:AP66)=0,1,0)","v":0},null,{"$f":"IF($AR$55=1,1,AN55)","v":0},{"$f":"IF($AR$55=1,1,AO55)","v":0},178297.07978712791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AO20","v":43904.203152237678},{"$f":"AO28","v":0},null,null,null,{"$f":"IF($AR$55=1,1,AN56)","v":0},43904.203152237678,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,1,null,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,0,49837504.97433883,0,null,"dummy cell for chart",null,0,49837504.97433883,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2210689.2300832509,641614.55877632799,null,null,null,0,2210689.2300832509,641614.55877632799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,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,0,0,-30947.340472180447,null,null,null,0,0,-30947.340472180447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,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,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-214749.94083943433,null,null,null,null,null,-214749.94083943433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40004.426904730666,null,null,null,null,null,40004.426904730666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature","Air quality","Amenity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 ","Biodiversity and ecology","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development","Carbon reduction and sequestration","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flexible infrastructure/climate change adaptation","Flooding","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater","Water quality","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting","User-defined","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","User-defined","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","User-defined","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Dummy2-1","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Dummy2-2","Dummy3-1"]
[null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Dummy2-3","Dummy3-2",null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Dummy2-4","Dummy3-3"]
[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,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecosystem Service","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,{"$f":"AG6","v":"Financial"},{"$f":"SUM('Summary Results TBL'!H13:H24)","v":-80792.41481745115},null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AO83:AO110,\">0\")","v":6},"ImpactTitlesPost","ImpactValuesPost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG7","v":"Environmental"},{"$f":"SUM('Summary Results TBL'!H26:H33)","v":50975777.741744637},null,null,null,null,{"$f":"ABS(AO83)","v":0},{"$f":"'Summary Results TBL'!D13","v":"Building temperature"},{"$f":"'Summary Results TBL'!H13","v":0},{"$f":"IF(AO83<>0,1,0)","v":0},{"$f":"IF(AO83=0,NA(),AN83)","v":{"$error":"#N/A"}},{"$f":"IF(AO83=0,NA(),ABS(AO83))","v":{"$error":"#N/A"}},{"$f":"IF(AO83<0,\"(-ve)\",\"\")","v":""},1,{"$f":"IF($AT83>$AT$82,\"\",INDEX($AN$83:$AN$110,MATCH($AT83,$AP$83:$AP$110,0)))","v":"User-defined (Crops)"},{"$f":"IF($AT83>$AT$82,\"\",INDEX($AO$83:$AO$110,MATCH($AT83,$AP$83:$AP$110,0)))","v":-120796.84172218181}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social",{"$f":"SUM('Summary Results TBL'!H35:H43)","v":323489.68790578097},null,null,null,null,{"$f":"ABS(AO84)","v":0},{"$f":"'Summary Results TBL'!D14","v":"Economic growth "},{"$f":"'Summary Results TBL'!H14","v":0},{"$f":"IF(AO84<>0,MAX($AP$82:AP83)+1,MAX($AP$82:AP83))","v":0},{"$f":"IF(AO84=0,NA(),AN84)","v":{"$error":"#N/A"}},{"$f":"IF(AO84=0,NA(),ABS(AO84))","v":{"$error":"#N/A"}},{"$f":"IF(AO84<0,\"(-ve)\",\"\")","v":""},{"$f":"AT83+1","v":2},"User-defined (Vehicle damage)",40004.426904730666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D15","v":"Enabling development"},{"$f":"'Summary Results TBL'!H15","v":0},{"$f":"IF(AO85<>0,MAX($AP$82:AP84)+1,MAX($AP$82:AP84))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$f":"AT84+1","v":3},"Biodiversity and ecology",32928.152364178255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Summary Results TBL'!D16","v":"Flexible infrastructure/climate change adaptation"},{"$f":"'Summary Results TBL'!H16","v":0},{"$f":"IF(AO86<>0,MAX($AP$82:AP85)+1,MAX($AP$82:AP85))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",4,"Flooding",49837504.97433883]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D17","v":"Pumping wastewater"},{"$f":"'Summary Results TBL'!H17","v":0},{"$f":"IF(AO87<>0,MAX($AP$82:AP86)+1,MAX($AP$82:AP86))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",5,"Water quality",1105344.6150416255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"IF(AH88=0,\"\",AF88)","v":"F"},{"$f":"IF($AJ$93=1,1,AJ88)","v":120796.84172218181},null,{"$f":"SUM(AM83:AM92)","v":120796.84172218181},null,null,0,{"$f":"'Summary Results TBL'!D18","v":"Rainwater harvesting"},{"$f":"'Summary Results TBL'!H18","v":0},{"$f":"IF(AO88<>0,MAX($AP$82:AP87)+1,MAX($AP$82:AP87))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",6,"Amenity",100292.10738025945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E",{"$f":"IF(AH89=0,\"\",AF89)","v":"E"},{"$f":"IF($AJ$93=1,1,AJ89)","v":51015782.168649368},null,{"$f":"SUM(AM93:AM99)","v":51015782.168649368},null,null,0,{"$f":"'Summary Results TBL'!D19","v":"Tourism"},{"$f":"'Summary Results TBL'!H19","v":0},{"$f":"IF(AO89<>0,MAX($AP$82:AP88)+1,MAX($AP$82:AP88))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",7,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S",{"$f":"IF(AH90=0,\"\",AF90)","v":"S"},340897.56692138244,null,{"$f":"SUM(AM100:AM107)","v":340897.56692138244},null,null,0,{"$f":"'Summary Results TBL'!D20","v":"Treating wastewater"},{"$f":"'Summary Results TBL'!H20","v":0},{"$f":"IF(AO90<>0,MAX($AP$82:AP89)+1,MAX($AP$82:AP89))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",8,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D21","v":"Groundwater recharge"},{"$f":"'Summary Results TBL'!H21","v":0},{"$f":"IF(AO91<>0,MAX($AP$82:AP90)+1,MAX($AP$82:AP90))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},"",9,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120796.84172218181,{"$f":"'Summary Results TBL'!D22","v":"User-defined (Crops)"},{"$f":"'Summary Results TBL'!H22","v":-120796.84172218181},{"$f":"IF(AO92<>0,MAX($AP$82:AP91)+1,MAX($AP$82:AP91))","v":1},"User-defined (Crops)",120796.84172218181,"(-ve)",10,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AJ88:AJ91)=0,1,0)","v":0},null,null,40004.426904730666,{"$f":"'Summary Results TBL'!D23","v":"User-defined (Vehicle damage)"},{"$f":"'Summary Results TBL'!H23","v":40004.426904730666},{"$f":"IF(AO93<>0,MAX($AP$82:AP92)+1,MAX($AP$82:AP92))","v":2},"User-defined (Vehicle damage)",40004.426904730666,"",11,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D24","v":"User-defined"},{"$f":"'Summary Results TBL'!H24","v":0},{"$f":"IF(AO94<>0,MAX($AP$82:AP93)+1,MAX($AP$82:AP93))","v":2},{"$error":"#N/A"},{"$error":"#N/A"},"",12,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D26","v":"Air quality"},{"$f":"'Summary Results TBL'!H26","v":0},{"$f":"IF(AO95<>0,MAX($AP$82:AP94)+1,MAX($AP$82:AP94))","v":2},{"$error":"#N/A"},{"$error":"#N/A"},"",13,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32928.152364178255,{"$f":"'Summary Results TBL'!D27","v":"Biodiversity and ecology"},{"$f":"'Summary Results TBL'!H27","v":32928.152364178255},{"$f":"IF(AO96<>0,MAX($AP$82:AP95)+1,MAX($AP$82:AP95))","v":3},"Biodiversity and ecology",32928.152364178255,"",14,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D28","v":"Carbon reduction and sequestration"},{"$f":"'Summary Results TBL'!H28","v":0},{"$f":"IF(AO97<>0,MAX($AP$82:AP96)+1,MAX($AP$82:AP96))","v":3},{"$error":"#N/A"},{"$error":"#N/A"},"",15,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49837504.97433883,{"$f":"'Summary Results TBL'!D29","v":"Flooding"},{"$f":"'Summary Results TBL'!H29","v":49837504.97433883},{"$f":"IF(AO98<>0,MAX($AP$82:AP97)+1,MAX($AP$82:AP97))","v":4},"Flooding",49837504.97433883,"",16,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105344.6150416255,{"$f":"'Summary Results TBL'!D30","v":"Water quality"},{"$f":"'Summary Results TBL'!H30","v":1105344.6150416255},{"$f":"IF(AO99<>0,MAX($AP$82:AP98)+1,MAX($AP$82:AP98))","v":5},"Water quality",1105344.6150416255,"",17,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D31","v":"User-defined"},{"$f":"'Summary Results TBL'!H31","v":0},{"$f":"IF(AO100<>0,MAX($AP$82:AP99)+1,MAX($AP$82:AP99))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",18,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D32","v":"User-defined"},{"$f":"'Summary Results TBL'!H32","v":0},{"$f":"IF(AO101<>0,MAX($AP$82:AP100)+1,MAX($AP$82:AP100))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",19,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D33","v":"User-defined"},{"$f":"'Summary Results TBL'!H33","v":0},{"$f":"IF(AO102<>0,MAX($AP$82:AP101)+1,MAX($AP$82:AP101))","v":5},{"$error":"#N/A"},{"$error":"#N/A"},"",20,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100292.10738025945,{"$f":"'Summary Results TBL'!D35","v":"Amenity"},{"$f":"'Summary Results TBL'!H35","v":100292.10738025945},{"$f":"IF(AO103<>0,MAX($AP$82:AP102)+1,MAX($AP$82:AP102))","v":6},"Amenity",100292.10738025945,"",21,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D36","v":"Crime"},{"$f":"'Summary Results TBL'!H36","v":0},{"$f":"IF(AO104<>0,MAX($AP$82:AP103)+1,MAX($AP$82:AP103))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",22,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D37","v":"Education"},{"$f":"'Summary Results TBL'!H37","v":0},{"$f":"IF(AO105<>0,MAX($AP$82:AP104)+1,MAX($AP$82:AP104))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",23,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D38","v":"Health"},{"$f":"'Summary Results TBL'!H38","v":0},{"$f":"IF(AO106<>0,MAX($AP$82:AP105)+1,MAX($AP$82:AP105))","v":6},{"$error":"#N/A"},{"$error":"#N/A"},"",24,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240605.45954112301,{"$f":"'Summary Results TBL'!D39","v":"Recreation"},{"$f":"'Summary Results TBL'!H39","v":240605.45954112301},{"$f":"IF(AO107<>0,MAX($AP$82:AP106)+1,MAX($AP$82:AP106))","v":7},"Recreation",240605.45954112301,"",25,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D40","v":"Traffic calming"},{"$f":"'Summary Results TBL'!H40","v":0},{"$f":"IF(AO108<>0,MAX($AP$82:AP107)+1,MAX($AP$82:AP107))","v":7},{"$error":"#N/A"},{"$error":"#N/A"},"",26,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17407.879015601502,{"$f":"'Summary Results TBL'!D41","v":"User-defined (Noise and disruption)"},{"$f":"'Summary Results TBL'!H41","v":-17407.879015601502},{"$f":"IF(AO109<>0,MAX($AP$82:AP108)+1,MAX($AP$82:AP108))","v":8},"User-defined (Noise and disruption)",17407.879015601502,"(-ve)",27,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D42","v":"User-defined"},{"$f":"'Summary Results TBL'!H42","v":0},{"$f":"IF(AO110<>0,MAX($AP$82:AP109)+1,MAX($AP$82:AP109))","v":8},{"$error":"#N/A"},{"$error":"#N/A"},"",28,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Summary Results TBL'!D43","v":"User-defined"},{"$f":"'Summary Results TBL'!H43","v":0},{"$f":"IF(AO111<>0,MAX($AP$82:AP110)+1,MAX($AP$82:AP110))","v":8},{"$f":"IF(AO111=0,NA(),AN111)","v":{"$error":"#N/A"}},{"$f":"IF(AO111=0,NA(),ABS(AO111))","v":{"$error":"#N/A"}},{"$f":"IF(AO111<0,\"(-ve)\",\"\")","v":""},29,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouped ESS Categories (Post Confidence)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT54","v":"Financial"},{"$f":"AU54","v":"Environmental"},{"$f":"AV54","v":"Social"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO83","v":0},{"$f":"AO95","v":0},{"$f":"AO103","v":100292.10738025945},null,{"$f":"IF(SUM(AN131:AP142)=0,1,0)","v":0},null,{"$f":"IF($AR$131=1,1,AN131)","v":0},{"$f":"IF($AR$131=1,1,AO131)","v":0},{"$f":"IF($AR$131=1,1,AP131)","v":100292.10738025945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO84","v":0},{"$f":"AO96","v":32928.152364178255},{"$f":"AO104","v":0},null,null,null,{"$f":"IF($AR$131=1,1,AN132)","v":0},32928.152364178255,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO85","v":0},0,0,null,1,null,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,0,49837504.97433883,0,null,"dummy cell for chart",null,0,49837504.97433883,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1105344.6150416255,240605.45954112301,null,null,null,0,1105344.6150416255,240605.45954112301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,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,0,0,-17407.879015601502,null,null,null,0,0,-17407.879015601502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,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,0,null,0,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-120796.84172218181,null,null,null,null,null,-120796.84172218181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40004.426904730666,null,null,null,null,null,40004.426904730666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building temperature","Air quality","Amenity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 ","Biodiversity and ecology","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enabling development","Carbon reduction and sequestration","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flexible infrastructure/climate change adaptation","Flooding","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping wastewater","Water quality","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rainwater harvesting","User-defined","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism","User-defined","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","User-defined","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Dummy2-1","User-defined"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Dummy2-2","Dummy3-1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Dummy2-3","Dummy3-2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User-defined","Dummy2-4","Dummy3-3"]

{"sheet":"ValuesLibrary","index":38,"n_rows":169,"n_cols":26,"rows_kept":169,"cut":false,"hidden":false,"merged":[[33,13,36,13],[38,13,41,13],[43,13,46,13],[8,12,9,12],[126,2,127,2],[126,3,127,3],[126,4,126,6],[126,7,127,7],[126,8,127,8],[105,2,106,2],[105,3,106,3],[105,4,105,6],[105,7,106,7],[105,8,106,8],[8,2,9,2],[8,3,9,3],[8,18,8,20],[8,21,9,22],[105,18,105,20],[105,21,106,22],[105,9,105,11],[105,13,106,13],[105,15,106,15],[105,16,106,16],[105,17,106,17],[8,15,9,15],[8,9,8,11],[8,13,9,13],[8,16,9,16],[8,17,9,17],[87,17,88,17],[87,18,87,20],[8,4,8,6],[8,7,9,7],[8,8,9,8],[138,5,138,7],[54,17,55,17],[138,8,138,10],[138,11,138,14],[54,9,54,11],[54,13,55,13],[54,15,55,15],[54,16,55,16],[63,13,64,13],[63,15,64,15],[63,16,64,16],[63,9,63,11],[74,9,74,11],[54,18,54,20],[54,21,55,22],[63,17,64,17],[63,18,63,20],[63,21,64,22],[126,18,126,20],[126,21,127,22],[126,9,126,11],[126,13,127,13],[126,15,127,15],[126,16,127,16],[126,17,127,17],[87,21,88,22],[87,2,88,2],[87,3,88,3],[87,4,87,6],[87,7,88,7],[87,8,88,8],[87,9,87,11],[87,13,88,13],[87,15,88,15],[87,16,88,16],[74,21,75,22],[74,13,75,13],[74,15,75,15],[74,16,75,16],[74,17,75,17],[74,18,74,20],[54,2,55,2],[54,3,55,3],[54,4,54,6],[54,7,55,7],[54,8,55,8],[63,7,64,7],[63,8,64,8],[74,2,75,2],[74,3,75,3],[74,7,75,7],[74,8,75,8],[74,4,74,6],[135,2,138,2],[139,2,155,2],[63,2,64,2],[63,3,64,3],[63,4,63,6]]}
[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,null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"KEY","Rows directly used in the tool"]
[null,null,"User can define values"]
[null,null,"Values (on the row) provided for information"]
[null,"Monetary Values"]
[]
[null,null,"1. AIR QUALITY","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,"User defined Values (units as in units column)","Source","Title","Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[null,null,"NOX","Total health benefits associated with air quality improvements arising from reduction in pollution",744,955,1085,"£/tonne/year",2010,{"$f":"E11*(100/Control!$BE$26)","v":774.22577422577422},{"$f":"F11*(100/Control!$BE$26)","v":993.79786879786877},{"$f":"G11*(100/Control!$BE$26)","v":1129.079254079254},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on NOx are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"SOX","Total health benefits associated with air quality improvements arising from reduction in pollution",1320,1633,1856,"£/tonne/year",2010,{"$f":"E12*(100/Control!$BE$26)","v":1373.6263736263736},{"$f":"F12*(100/Control!$BE$26)","v":1699.3423243423242},{"$f":"G12*(100/Control!$BE$26)","v":1931.4019314019313},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on SOx are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"Ammonia","Total health benefits associated with air quality improvements arising from reduction in pollution",1538,1972,2241,"£/tonne/year",2010,{"$f":"E13*(100/Control!$BE$26)","v":1600.4828504828504},{"$f":"F13*(100/Control!$BE$26)","v":2052.1145521145522},{"$f":"G13*(100/Control!$BE$26)","v":2332.0429570429569},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on ammonia are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM domestic","Total health benefits associated with air quality improvements arising from reduction in pollution",22033,28140,31978,"£/tonne/year",2010,{"$f":"E14*(100/Control!$BE$26)","v":22928.113553113551},{"$f":"F14*(100/Control!$BE$26)","v":29283.216783216783},{"$f":"G14*(100/Control!$BE$26)","v":33277.139527139523},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on domestic PM are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM agriculture","Total health benefits associated with air quality improvements arising from reduction in pollution",7598,9703,11027,"£/tonne/year",2010,{"$f":"E15*(100/Control!$BE$26)","v":7906.6766566766564},{"$f":"F15*(100/Control!$BE$26)","v":10097.194472194471},{"$f":"G15*(100/Control!$BE$26)","v":11474.983349983349},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in agriculture are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM waste","Total health benefits associated with air quality improvements arising from reduction in pollution",16335,20862,23708,"£/tonne/year",2010,{"$f":"E16*(100/Control!$BE$26)","v":16998.626373626372},{"$f":"F16*(100/Control!$BE$26)","v":21709.540459540458},{"$f":"G16*(100/Control!$BE$26)","v":24671.16217116217},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in waste are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM industry","Total health benefits associated with air quality improvements arising from reduction in pollution",19753,25229,28669,"£/tonne/year",2010,{"$f":"E17*(100/Control!$BE$26)","v":20555.486180486179},{"$f":"F17*(100/Control!$BE$26)","v":26253.954378954379},{"$f":"G17*(100/Control!$BE$26)","v":29833.707958707957},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in industry are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM ESI","Total health benefits associated with air quality improvements arising from reduction in pollution",1900,2426,2757,"£/tonne/year",2010,{"$f":"E18*(100/Control!$BE$26)","v":1977.1894771894772},{"$f":"F18*(100/Control!$BE$26)","v":2524.5587745587745},{"$f":"G18*(100/Control!$BE$26)","v":2869.0059940059937},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in electricity supply industry are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport average","Total health benefits associated with air quality improvements arising from reduction in pollution",37987,48517,55133,"£/tonne/year",2010,{"$f":"E19*(100/Control!$BE$26)","v":39530.261405261401},{"$f":"F19*(100/Control!$BE$26)","v":50488.053613053613},{"$f":"G19*(100/Control!$BE$26)","v":57372.835497835498},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport central London","Total health benefits associated with air quality improvements arising from reduction in pollution",173601,221726,251961,"£/tonne/year",2010,{"$f":"E20*(100/Control!$BE$26)","v":180653.72127872126},{"$f":"F20*(100/Control!$BE$26)","v":230733.84948384948},{"$f":"G20*(100/Control!$BE$26)","v":262197.17782217782},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in central London are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport inner London","Total health benefits associated with air quality improvements arising from reduction in pollution",178540,228033,259129,"£/tonne/year",2010,{"$f":"E21*(100/Control!$BE$26)","v":185793.3732933733},{"$f":"F21*(100/Control!$BE$26)","v":237297.07792207791},{"$f":"G21*(100/Control!$BE$26)","v":269656.38528138527},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in inner London are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport outer London","Total health benefits associated with air quality improvements arising from reduction in pollution",116621,148949,169261,"£/tonne/year",2010,{"$f":"E22*(100/Control!$BE$26)","v":121358.84948384948},{"$f":"F22*(100/Control!$BE$26)","v":155000.20812520813},{"$f":"G22*(100/Control!$BE$26)","v":176137.40426240425},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in outer London are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport inner conurbation","Total health benefits associated with air quality improvements arising from reduction in pollution",92309,117899,133975,"£/tonne/year",2010,{"$f":"E23*(100/Control!$BE$26)","v":96059.149184149181},{"$f":"F23*(100/Control!$BE$26)","v":122688.76956376956},{"$f":"G23*(100/Control!$BE$26)","v":139417.87379287378},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in inner conurbations are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport outer conurbation","Total health benefits associated with air quality improvements arising from reduction in pollution",57362,73261,83252,"£/tonne/year",2010,{"$f":"E24*(100/Control!$BE$26)","v":59692.390942390943},{"$f":"F24*(100/Control!$BE$26)","v":76237.304362304363},{"$f":"G24*(100/Control!$BE$26)","v":86634.199134199123},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in outer conurbations are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport urban big","Total health benefits associated with air quality improvements arising from reduction in pollution",68377,87332,99241,"£/tonne/year",2010,{"$f":"E25*(100/Control!$BE$26)","v":71154.886779886772},{"$f":"F25*(100/Control!$BE$26)","v":90879.953379953382},{"$f":"G25*(100/Control!$BE$26)","v":103272.7688977689},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in big urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport urban large","Total health benefits associated with air quality improvements arising from reduction in pollution",55081,70351,79944,"£/tonne/year",2010,{"$f":"E26*(100/Control!$BE$26)","v":57318.72294372294},{"$f":"F26*(100/Control!$BE$26)","v":73209.082584082586},{"$f":"G26*(100/Control!$BE$26)","v":83191.808191808188},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in large urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport urban medium","Total health benefits associated with air quality improvements arising from reduction in pollution",43305,55310,62853,"£/tonne/year",2010,{"$f":"E27*(100/Control!$BE$26)","v":45064.310689310689},{"$f":"F27*(100/Control!$BE$26)","v":57557.026307026303},{"$f":"G27*(100/Control!$BE$26)","v":65406.468531468527},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in medium urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM transport urban small","Total health benefits associated with air quality improvements arising from reduction in pollution",27351,34932,39696,"£/tonne/year",2010,{"$f":"E28*(100/Control!$BE$26)","v":28462.162837162836},{"$f":"F28*(100/Control!$BE$26)","v":36351.14885114885},{"$f":"G28*(100/Control!$BE$26)","v":41308.691308691305},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on transport PM in small urban areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[null,null,"PM rural","Total health benefits associated with air quality improvements arising from reduction in pollution",11776,15041,17091,"£/tonne/year",2010,{"$f":"E29*(100/Control!$BE$26)","v":12254.412254412255},{"$f":"F29*(100/Control!$BE$26)","v":15652.056277056276},{"$f":"G29*(100/Control!$BE$26)","v":17785.339660339661},"User not defined","https://www.gov.uk/air-quality-economic-analysis   ","Air quality:economic analysis (damage costs approach)","tonnes","Use low, central and high range of values where impacts on PM in rural areas are known","Liveability","UK wide","All UK (~ 64 mn)","Damage cost (estimates of the costs to society of the likely impacts of changes in emissions)","Damage costs assume an average impact on an average population affected by changes in air quality. This is appropriate for small air quality impacts (below £50 million) provided your scheme does not affect areas where likely to breach legally binding air quality limits. High value only likely to be relevant where air quality impacts of scheme are particularly important (e.g. extensive planting next to a main road in a residential area)."]
[]
[null,null,"Tree planting","Contribution to air quality from trees",0.04,0.18099999999999999,2,"$/tree/year",2009,{"$f":"E31*(100/Control!$BE$26)","v":4.1625041625041624E-2},{"$f":"F31*(100/Control!$BE$25)","v":0.19419767391957429},{"$f":"G31*(100/Control!$BE$26)","v":2.0812520812520812},"User not defined","http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf","Green Infrastructure Valuation Toolkit","No. of trees planted","Use only where new trees are being planted and impacts on specific air pollutants are not known","Liveability","Chicago, Illinois","2.7 million","Original source (Chicago Urban Forest Climate Study) provides dollar values per metric tonne for preventing the emission of pollutants, based on ‘current control strategies’. It calculated pollution absorption capacity and typical monetary values down at the level of the individual tree."]
[null,null,"Increased vegetation","Improved air quality as a result on one vegetated acre",null,1044,null,"$/acre/year",2010,{"$f":"E32*(100/Control!$BE$26)","v":0},{"$f":"F32*(100/Control!$BE$26)","v":1086.4135864135865},{"$f":"G32*(100/Control!$BE$26)","v":0},"User not defined","http://www.nyc.gov/html/dep/pdf/green_infrastructure/NYCGreenInfrastructurePlan_LowRes.pdf","NYC Green Infrastructure Plan","Area of vegetation planted","Use only where new vegetation is being planted and impacts on specific air pollutants are not known. Use lower value for partial vegetation and central value for full vegetation.","Liveability","New York City","8.3 million","Not clear"]
[null,null,"Green roofs","NO2 reduction from 5,000 sq ft green roof",null,100.83,null,"$/5,000sq ft/year",2010,null,{"$f":"F33*(100/Control!$BE$26)","v":104.92632367632368},null,"User not defined","http://www.cnt.org/repository/gi-values-guide.pdf","Centre for Neighbourhood Technology","Area of green roof","Use only where green roof is being installed and impacts on specific air pollutants are not known","Liveability","Not known","-","Avoided cost","Based on values provided by US Forest Service"]
[null,null,"NO2","Average annual pollutant uptake and pollutant removal by medium trees of NO2",null,3.6288000000000002E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F34","v":3.6288000000000002E-5},"High not defined","User not defined","Western Washington and Oregon Community Tree Guide: Benefits, Costs and Strategic Planning. McPherson et al (2002)"]
[null,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",{"$f":"F35","v":1.3608000000000001E-5},"High not defined","User not defined"]
[null,null,"O3","Average annual pollutant uptake and pollutant removal by small trees of O3",null,6.3504000000000007E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F36","v":6.3504000000000007E-5},"High not defined","User not defined"]
[null,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",{"$f":"F37","v":6.8040000000000006E-5},"High not defined","User not defined"]
[null,null,"CO","Average annual pollutant uptake and pollutant removal by small trees of CO"]
[null,null,"NO2","Average annual pollutant uptake and pollutant removal by medium trees of NO2",null,7.7112000000000003E-5,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F39","v":7.7112000000000003E-5},"High not defined","User not defined","Western Washington and Oregon Community Tree Guide: Benefits, Costs and Strategic Planning. McPherson et al (2002)"]
[null,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",{"$f":"F40","v":3.1752000000000004E-5},"High not defined","User not defined"]
[null,null,"O3","Average annual pollutant uptake and pollutant removal by medium trees of O3",null,1.2247200000000002E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F41","v":1.2247200000000002E-4},"High not defined","User not defined"]
[null,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",{"$f":"F42","v":1.3154399999999999E-4},"High not defined","User not defined"]
[null,null,"CO","Average annual pollutant uptake and pollutant removal by medium trees of CO"]
[null,null,"NO2","Average annual pollutant uptake and pollutant removal by medium trees of NO2",null,1.2700800000000001E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F44","v":1.2700800000000001E-4},"High not defined","User not defined","Western Washington and Oregon Community Tree Guide: Benefits, Costs and Strategic Planning. McPherson et al (2002)"]
[null,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",{"$f":"F45","v":4.5360000000000006E-5},"High not defined","User not defined"]
[null,null,"O3","Average annual pollutant uptake and pollutant removal by large trees of O3",null,1.9504799999999999E-4,null,"Tonnes/tree",2002,"Low not defined",{"$f":"F46","v":1.9504799999999999E-4},"High not defined","User not defined"]
[null,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",{"$f":"F47","v":2.0411999999999999E-4},"High not defined","User not defined"]
[null,null,"CO","Average annual pollutant uptake and pollutant removal by large trees of CO"]
[null,null,"NO2","Average annual pollutant uptake by extensive green roofs SO2",null,2.3289571579143156E-2,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F49","v":2.3289571579143156E-2},"High not defined","User not defined","Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture"]
[null,null,"SO2","Average annual pollutant uptake by extensive green roofs NO2",null,1.982298964597929E-2,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F50","v":1.982298964597929E-2},"High not defined","User not defined","Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture"]
[null,null,"O3","Average annual pollutant uptake by extensive green roofs O3",null,4.4919089838179681E-2,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F51","v":4.4919089838179681E-2},"High not defined","User not defined","Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture"]
[null,null,"PM-10","Average annual pollutant uptake by extensive green roofs PM-10",null,6.4937379874759754E-3,null,"Tonnes/ha",2008,"Low not defined",{"$f":"F52","v":6.4937379874759754E-3},"High not defined","User not defined","Central Estimate: USEPA - Economic Benefits of Green Infrastrcuture"]
[null,null,null,null,null,null,null,null,null,"Low","Average","High"]
[null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()-COLUMN($C54)+1","v":8},{"$f":"COLUMN()-COLUMN($C54)+1","v":9},{"$f":"COLUMN()-COLUMN($C54)+1","v":10}]
[null,null,"BIODIVERSITY","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,null,"Source",null,"Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[null,null,"Inland marsh","Willingness to pay for creation/improvement of habitat",200,1300,4300,"£/ha/year",2010,{"$f":"E57*(100/Control!$BE$26)","v":208.1252081252081},{"$f":"F57*(100/Control!$BE$26)","v":1352.8138528138527},{"$f":"G57*(100/Control!$BE$26)","v":4474.6919746919748},"User not defined","http://ec.europa.eu/environment/nature/biodiversity/economics/teeb_en.htm","Flood and Coastal Erosion Risk Management: Economic Valuation of Environmental Effects HANDBOOK Page 29-31","Area of inland marsh created","Use where inland marsh is created/improved","Liveability, recreation","EU wide","All EU (~506mn)","Willingness to pay"]
[null,null,"Biodiversity preservation",null,null,{"$f":"28.66/1.39","v":20.618705035971225},null,"£/person/yr",2006,"Low not defined",{"$f":"F58*(100/Control!$BE$22)","v":23.874465958768482},"High not defined","User not defined","Ecological Economics 67, Issue 2 217-231","Nijkamp, P., G. Vindigni and P. A.L.D. Nunes \"Economic Valuation Of Biodiversity: A Comparative Study\" ","Number of people benefitting from biodiversity","Use where non-specific habitats with significant biodiversity benefits are created/improved","Liveability, recreation","UK, Norway, Germany",null,"Meta-analysis","Details obtained from evri.ca"]
[null,null,"Mitigation and restoration costs of riparian buffers offering biodiversity protection","Inland wetlands",null,1618,null,"£/ha/year",2010,"Low not defined",{"$f":"F59*(100/Control!$BE$26)","v":1683.7329337329336},"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,null,"User to define 1","User to define","n/a","n/a","n/a","n/a","n/a","User to define","User to define","User to define","n/a"]
[null,null,"User to define 2","User to define","n/a","n/a","n/a","n/a","n/a","User to define","User to define","User to define","n/a"]
[null,null,"User to define 3","User to define","n/a","n/a","n/a","n/a","n/a","User to define","User to define","User to define","n/a"]
[]
[null,null,"HEALTH","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,null,"Source",null,"Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[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":"E67*(100/Control!$BE$26)","v":12.487512487512486},null,{"$f":"G67*(100/Control!$BE$26)","v":40.584415584415581},null,"http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=82","Economic Value of Cultural Services","Number of people","Use only where significant increase in physical exercise is expected  as a direct result of scheme","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Having a view over green space from your house (no view to any view)",135,null,452,"£/person/annum",2010,{"$f":"E68*(100/Control!$BE$26)","v":140.48451548451547},305,{"$f":"G68*(100/Control!$BE$26)","v":470.36297036297032},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=83","Economic Value of Cultural Services","Number of people","Use only where increase in number of homes with view of green space expected  as a direct result of scheme, with impacts on emotional well-being. Range is mainly due to uncertainty in deriving monetary values from sample where links/causation are not well understood. Please use central value but take forward the range.","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Use of own garden (less than weekly to weekly or more)",171,null,575,"£/person/annum",2010,{"$f":"E69*(100/Control!$BE$26)","v":177.94705294705295},null,{"$f":"G69*(100/Control!$BE$26)","v":598.35997335997331},null,"http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=84","Economic Value of Cultural Services","Number of people","Use only where significant increase in garden use is expected  as a direct result of scheme","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Use of non-countryside green space (less than monthly to monthly or more)",112,null,377,"£/person/annum",2010,{"$f":"E70*(100/Control!$BE$26)","v":116.55011655011654},254.5,{"$f":"G70*(100/Control!$BE$26)","v":392.31601731601728},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=85","Economic Value of Cultural Services","Number of people","Use only where significant increase in use of non-countryside green space is expected  as a direct result of scheme, with physical and/or emotional benefits","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Local freshwater, wetland and flood plain land cover (+1% within 1km of the home)",20,null,68,"£/person/annum",2010,{"$f":"E71*(100/Control!$BE$26)","v":20.812520812520813},46,{"$f":"G71*(100/Control!$BE$26)","v":70.762570762570761},"User not defined","http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=COKihFXhPpc%3D&tabid=86","Economic Value of Cultural Services","Number of people","Use only where increase in local freshwater, wetland and flood plain land cover is expected  as a direct result of scheme, with physical and/or emotional benefits","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[null,null,"Contact with nature","Local broad-leaved/mixed woodland land cover (+1% within 1km of the home)",8,null,27,"£/person/annum",2010,{"$f":"E72*(100/Control!$BE$26)","v":8.3250083250083247},null,{"$f":"G72*(100/Control!$BE$26)","v":28.096903096903095},null,"http://uknea.unep-wcmc.org/LinkClick.aspx?fileticket=xAcO6D5e0UI%3D&tabid=82","Economic Value of Cultural Services","Number of people","Use only where increase in broad-leaved/mixed woodland land cover is expected  as a direct result of scheme, with physical and/or emotional benefits","Liveability, recreation ","UK","64 million","Linking changes in health utility score due to changes in environment to quality adjusted life years"]
[]
[]
[null,null,"RECREATION","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,null,"Source",null,"Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[null,null,"Walking/cycling","Use of green space for walking and cycling",null,4.46,null,"£/visit",2009,null,{"$f":"F77*(100/Control!$BE$25)","v":4.7852023518303941},"High not defined",null,"http://www.greeninfrastructurenw.co.uk/resources/Green_Infrastructure_Valuation_Toolkit_UserGuide.pdf","The green infrastructure valuation toolkit user guide","Number of additional walking/cycling visits per year as a result of scheme","Use where increased quality/quantity of green space is expected to result in more walking/cycling opportunities. Do not combine with values for liveability or health","Liveability, health","UK","64 million","Average value of leisure time. Based on time spent at location and value of time.","Based on Department of Transport study"]
[null,null,"Wetlands","Recreational benefits from constructed wetlands",145,399,923,"£ per ha per year",2011,{"$f":"E78*(100/Control!$BE$27)","v":147.48212414943501},{"$f":"F78*(100/Control!$BE$27)","v":405.83012093534188},{"$f":"G78*(100/Control!$BE$27)","v":938.8000040684725},"User not defined","http://www.ukmaburbanforum.co.uk/docunents/other/value_of_green_infrastructure.pdf","The Value of Green Infrastructure in Birmingham and the Black Country","Area of wetland created","Use where new wetlands are expected to result in more recreational opportunities. Do not combine with values for liveability or health","Liveability",null,null,null,"Based on previous study (Brander 2008 study on value of wetlands). Usefully breaks down values from constructed wetlands into values for different ecosystem services. Value derived by dividing value for recreation from Table 6.1 (£170,000) by 426 ha."]
[null,null,"Forests","For visit to forest with limited access/amenities",1.66,2.5,2.75,"£/visit",2010,{"$f":"E79*(100/Control!$BE$26)","v":1.7274392274392272},{"$f":"F79*(100/Control!$BE$26)","v":2.6015651015651016},{"$f":"G79*(100/Control!$BE$26)","v":2.8617216117216118},"User not defined","http://ec.europa.eu/environment/enveco/biodiversity/pdf/GI_DICE_FinalReport.pdf","Design, implementation and cost elements of Green Infrastructure projects. Final report to the European Commissio","Number of additional recreational visits per year to forests as a result of scheme","Use where increased quality/quantity of forests is expected to result in more recreational opportunities. Do not combine with values for liveability","Liveability","UK","64 million","Travel cost","Value originally comes from Willis, K.G., Garrod, G., Scarpa, R., Powe, N., Lovett, A., Bateman, I.J., Hanley, N. and Macmillan D.C. (2003). The Social and Environmental Benefits of Forests in Great Britain. Report to the Forestry Commission, Edinburgh"]
[null,null,"Angling (coarse)","Willingness to pay for additional angling visit (coarse)",null,3.53,null,"£/visit",2001,"low not defined",{"$f":"F80*(100/Control!$BE$17)","v":4.593841909372478},"high not defined","User not defined","http://randd.defra.gov.uk/Default.aspx?Menu=Menu&Module=More&Location=None&Completed=0&ProjectID=14752","Valuing England’s Terrestrial Ecosystem Services","Number of additional angling trips facilitated by improvement","Use where increased quality/quantity of water as a result of the intervention is expected to result in more coarse angling opportunities.","-","England","53 million","Value transfer"]
[null,null,"Angling (game)","Willingness to pay for additional angling visit (game)",null,4.4400000000000004,null,"£/visit",2001,"low not defined",{"$f":"F81*(100/Control!$BE$17)","v":5.7780901069727495},"high not defined","User not defined","http://randd.defra.gov.uk/Default.aspx?Menu=Menu&Module=More&Location=None&Completed=0&ProjectID=14753","Valuing England’s Terrestrial Ecosystem Services","Number of additional angling trips facilitated by improvement","Use where increased quality/quantity of water as a result of the intervention is expected to result in more game angling opportunities.","-","England","53 million","Value transfer"]
[null,null,"Nature watching","Willingness to pay for additional visit for nature watchers visting forests",null,8.64,null,"£/visit",2006,"Low not defined",{"$f":"F82*(100/Control!$BE$22)","v":10.004284242094416},"High not defined",null,"http://randd.defra.gov.uk/Default.aspx?Menu=Menu&Module=More&Location=None&Completed=0&ProjectID=14754","Valuing England’s Terrestrial Ecosystem Services","Number of additional nature watching trips facilitated by improvement","Use where intervention is expected to result in more nature watching opportunities.","-","England","53 million","Value transfer"]
[null,null,"Grasslands","Value of general recreational visit",null,1.54,null,"£/person/trip",2013,"High not defined",{"$f":"F83","v":1.54},"High not defined","do not define","Sen et al (2014)","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,"Freshwater and floodplains","Value of general recreational visit",null,1.82,null,"£/person/trip",2013,"Low not defined",{"$f":"F84","v":1.82},"High not defined","do not define","Sen et al (2014)","Economic Assessment of the Recreational Value of Ecosystems","Number of additional recreational visits per year as a result of scheme","Number of additional recreational visits per year as a result of scheme","Amenity","UK","64 million","Meta-analysis trip generation function"]
[null,null,"Greenbelt and urban fringe","Value of general recreational visit",null,5.36,null,"£/person/trip",2013,"Low not defined",{"$f":"F85","v":5.36},"High not defined","do not define","Sen et al (2014)","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,"User defined for recreational visits","Value of general recreational visit","n/a","n/a","n/a","£/person/trip",2013,"n/a","n/a","n/a","user not defined"]
[]
[null,null,"AMENITY","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,null,"Source",null,"Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[null,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",1.63,1.88,2.33,"£/resident/month",2011,{"$f":"E90*(100/Control!$BE$27)","v":1.657902499059166},{"$f":"F90*(100/Control!$BE$27)","v":1.9121820234547435},{"$f":"G90*(100/Control!$BE$27)","v":2.3698851673667836},null,"http://www.academia.edu/3772933/Promoting_urban_greening_Valuing_the_development_of_green_infrastructureinvestments_in_the_urban_core_of_Manchester_UK","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"]
[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",1.04,"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",0.97,"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"]
[null,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,{"$f":"E93*(100/Control!$BE$27)","v":68.594444500951013},{"$f":"F93*(100/Control!$BE$27)","v":133.64931802231555},{"$f":"G93*(100/Control!$BE$27)","v":228.36335526918035},null,"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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[null,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","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"]
[]
[]
[]
[null,null,"FLOOD RISK REDUCTION","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,null,"Source",null,"Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[null,null,"Annual average damage per at risk property","Damage costs from flooding",23290,26000,29430,"£/property/year",2011,{"$f":"E108*(100/Control!$BE$27)","v":23688.680492692009},{"$f":"F108*(100/Control!$BE$27)","v":26445.070537140073},{"$f":"G108*(100/Control!$BE$27)","v":29933.785611847397},null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/82428/suds-consult-annexf-ia-111220.pdf","Defra Sustainable Drainage Impact Assessment ","No of properties removed from flood risk","High level estimate only","Climate change adaptation","UK","64 million","Avoided damage cost"]
[null,null,"Economic cost of flooding - residential","Economic value of average insurance claim (2007 floods)",{"$f":"0.7*13000","v":9100},{"$f":"0.7*24303","v":17012.099999999999},{"$f":"0.7*30000","v":21000},"£/property",2007,{"$f":"E109*(100/Control!$BE$23)","v":10299.826827087412},{"$f":"F109*(100/Control!$BE$23)","v":19255.130106054261},{"$f":"G109*(100/Control!$BE$23)","v":23768.831139432492},null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","No of flood events avoided - residential","High level estimate only","Climate change adaptation","UK","64 million","Damage cost"]
[null,null,"Economic cost of flooding - commercial","Economic value of average insurance claim (2007 floods)",{"$f":"0.69*24000","v":16560},{"$f":"0.69*55652","v":38399.879999999997},{"$f":"0.69*90000","v":62099.999999999993},"£/claim",2007,{"$f":"E110*(100/Control!$BE$23)","v":18743.421127095335},{"$f":"F110*(100/Control!$BE$23)","v":43462.869690212901},{"$f":"G110*(100/Control!$BE$23)","v":70287.8292266075},null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","No of flood events avoided - residential","High level estimate only","Climate change adaptation","UK","64 million","Damage cost"]
[null,null,"Economic cost of flooding - schools","Average cost of a school day",null,24.5,null,"£/pupil day",2007,"Low not defined",{"$f":"F111*(100/Control!$BE$23)","v":27.730302996004575},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","No of pupil days lost","High level estimate only","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Economic cost of flooding - electricity","Value of avoiding electricity disruption",null,10,null,"£/kWh/customer",2007,"Low not defined",{"$f":"F112*(100/Control!$BE$23)","v":11.318491018777376},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","kWh","High level estimate only","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Economic cost of flooding - water supply","Cost to households of interruptions to supply",null,10,null,"£ per household per day",2008,"Low not defined",{"$f":"F113*(100/Control!$BE$24)","v":10.966716016888743},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","Number of household days","High level estimate only","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Agricultural land - arable","Flood damage to agricultural land (2007 floods)",null,1293,null,"£/hectare",2007,"Low not defined",{"$f":"F114*(100/Control!$BE$23)","v":1463.4808887279148},"High not defined",null,"https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/291190/scho1109brja-e-e.pdf","The costs of the summer 2007 floods in England","ha of land flooded","Only use when arable land flooded for significant period of time","Climate change adaptation","England",null,"Damage cost"]
[null,null,"Agricultural land - grassland/livestock","Flood damage to agricultural land (2007 floods)",null,647,null,"£/hectare",2007,"Low not defined",{"$f":"F115*(100/Control!$BE$23)","v":732.30636891489632},"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,"Time gained as a result of reduced flooding","Average hourly wage ",null,null,null,null,2013,"Low not defined",11.56,"High not defined",null,"TBC"]
[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,null,"GROUNDWATER","What it covers","Suggested values",null,null,"Units","Year to which value relates","Suggested values (2013 prices)",null,null,null,"Source",null,"Form of quantitative estimate needed","Guidance on use","Care needed to avoid double counting with","Context",null,null,"Other comments"]
[null,null,null,null,"Low","Central / Average","High",null,null,"Low","Central / Average","High",null,null,null,null,null,null,"Location","Population","Valuation approach"]
[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":"F129*(100/Control!$BE$24)","v":0.44963535669243843},"High not defined",null,"Environment Agency WAG",null,null,"Use only where impacts on groundwater sufficient to allow increase in water company abstration"]
[null,null,"water replacement cost","Water and wastewater treatment savings from direct groundwater abstraction",0.13,null,null,"£/m3",2002,{"$f":"E130*(100/Control!$BE$18)","v":0.16510452386395386},null,"High not defined",null,"Environment Agency WAG",null,null,"Use only where impacts on groundwater sufficient to allow increase in water company abstration"]
[null,null,"Marginal value for abstraction and treatment","Water and wastewater treatment savings from direct groundwater abstraction",null,null,0.85,"£/m3",2011,"Low not defined",null,{"$f":"G131*(100/Control!$BE$27)","v":0.86455038294496378},null,"Environment Agency WAG",null,null,"Use only where impacts on groundwater sufficient to allow increase in water company abstration"]
[null,null,"Industrial abstraction","Savings to industry from direct abstraction",null,0.48,null,"£/m3",2002,"Low not defined",{"$f":"F132*(100/Control!$BE$18)","v":0.60961670349767583},"High not defined",null,"Jacobs Gibb in BAG"]
[]
[]
[]
[null,null,"WATER QUALITY"]
[]
[]
[null,null,null,null,null,"Bad to Poor",null,null,"Poor to Moderate",null,null,"Moderate to Good"]
[null,null,"Water quality",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"]
[null,null,null,"REGION","No change","Lower","Central","Upper","Lower","Central","Upper","Lower","Central","Upper"]
[null,null,null,"Anglian",0,14100,17200,20300,16200,19800,23300,18800,23000,27100]
[null,null,null,"Dee",0,12700,15400,18200,14500,17700,20800,16700,20400,24100]
[null,null,null,"Humber",0,14500,17700,20900,16700,20400,24100,19500,23700,28000]
[null,null,null,"North West",0,15300,18600,22000,17600,21500,25400,20600,25100,29600]
[null,null,null,"Northumbria",0,12000,14700,17400,13700,16800,19800,15800,19300,22800]
[null,null,null,"Severn",0,13000,15800,18700,14800,18100,21300,17200,20900,24700]
[null,null,null,"Solway Tweed",0,8900,10900,12900,9900,12100,14300,11300,13700,16200]
[null,null,null,"South East",0,17700,21500,25400,20500,25000,29500,24000,29300,34500]
[null,null,null,"South West",0,11200,13600,16100,12700,15500,18200,14600,17800,20900]
[null,null,null,"Thames",0,25000,30400,35800,29400,35800,42200,34700,42300,49800]
[null,null,null,"Western Wales",0,10300,12600,14900,11700,14200,16800,13300,16300,19200]
[null,null,null,"E&W",0,14300,17400,20500,16400,20000,23600,19100,23200,27400]
[null,null,null,"User define 1",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"User define 2",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"User deinfe 3",0,0,0,0,0,0,0,0,0,0]
[]
[">>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"]

{"sheet":"Values Library - Yearly Values","index":39,"n_rows":139,"n_cols":60,"rows_kept":139,"cut":false,"hidden":false,"merged":[[138,30,141,30],[4,50,5,53],[12,57,12,59],[5,3,7,23],[10,3,12,3],[8,3,8,23],[8,28,8,30],[5,28,7,30],[4,43,5,46],[4,35,5,38],[8,35,8,38],[11,44,11,46],[10,28,12,28],[10,29,12,29],[11,51,11,53],[9,28,9,30]]}
[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,"Note the values beyond 2100 have been estimated as they are not available currently."]
[null,null,null,"This set of tables supports the September 2014 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  2 October 2014.  Taken from 20141001_Supporting_Tables_for_DECC-HMT_Supplementary_Appraisal_Guidance.xls"]
[]
[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,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,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,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,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,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,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,"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,"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,"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,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,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,null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,0.37386883874081794,null,null,null,null,null,2010,2.2439068909625699,2.5691073548099008,3.0212000000000003,null,null,null,null,2010,12.715889999999998,12.715889999999998,12.715889999999998,null,null,null,2010,28.680087467334641,57.360174934669367,86.040262402004046]
[null,null,null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,0.3668244133364672,null,null,null,null,null,2011,2.2249773749999999,2.5739451249999998,3.0212000000000003,null,null,null,null,2011,11.375759999999998,11.375759999999998,11.375759999999998,null,null,null,2011,29.1102887793447,58.220577558689399,87.330866338034099]
[null,null,null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,0.35938898879209535,null,null,null,null,null,2012,2.2134518750000001,2.5606606250000001,3.0212000000000003,null,null,null,null,2012,6.3221399999999992,6.3221399999999992,6.3221399999999992,null,null,null,2012,29.546943111034871,59.093886222069742,88.640829333104605]
[null,null,null,2013,7.9649338702184371,6.5976403723154569,6.3808747862551698,7.9649338702184371,6.5976403723154569,6.3808747862551698,7.9649338702184371,6.5976403723154569,6.3808747862551698,null,2.5380887281422146,2.4850342205483265,2.4652260194402609,2.5380887281422146,2.4850342205483265,2.4652260194402609,2.5380887281422146,2.4850342205483265,2.4652260194402609,null,null,null,null,null,2013,0.35154086279435204,null,null,null,null,null,2013,2.2019263749999998,2.547376125,2.8866743750000006,null,null,null,null,2013,3.917388077445652,3.917388077445652,3.917388077445652,null,null,null,2013,29.990147257700386,59.980294515400772,89.970441773101157]
[null,null,null,2014,6.1452535914266235,5.1370730222386491,4.9372065873931286,6.7112484146652784,5.7296743906991301,5.5188754365499975,7.278672093374607,6.3241254609784399,6.1022849809996176,null,1.794947451151085,1.7375006761603979,1.7162215887577721,2.0823305604438542,2.0248837854531674,2.0036046980505415,2.3697136697366243,2.3122668947459371,2.2909878073433112,null,null,null,null,null,2014,0.34325712844819761,null,null,null,null,null,2014,2.1790712069607947,2.5331677329809485,2.8719173055669875,null,null,null,null,2014,0,4.4813440635451487,12.379203464673912,null,null,null,2014,30.439999466565887,60.879998933131773,91.319998399697667]
[null,null,null,2015,6.734518066159791,5.459679833249699,5.2512955389187947,7.8118156304012949,6.5966397204031537,6.3642626226538184,9.0788650877596826,7.9213156075801994,7.6642927978549604,null,1.7686215971778598,1.7117747946048112,1.6907234168426986,2.2949086570357311,2.2380618544626825,2.2170104767005694,2.9364772847934426,2.8796304822203944,2.8585791044582813,null,null,null,null,null,2015,0.33451360741688496,null,null,null,null,null,2015,2.1562160389215896,2.518959340961898,2.857160236133975,null,null,null,null,2015,0,4.5577460053854058,15.780226732336951,null,null,null,2015,30.896599458564371,61.793198917128741,92.68979837569313]
[null,null,null,2016,7.2776564087285962,5.9883508130590037,5.7507926983134912,8.5400954279383328,7.3307406145999572,7.063990883481682,9.8728126136367234,8.7342169087275519,8.4412476416875037,null,1.7561432931995582,1.695100140709856,1.6725334715053606,2.3677058975749472,2.3066627450852457,2.28409607588075,3.0095712483056474,2.9485280958159459,2.9259614266114502,null,null,null,null,null,2016,0.32528477935089378,null,null,null,null,null,2016,2.1333608708823846,2.504750948942847,2.8424031667009624,null,null,null,null,2016,0,4.6615738633985471,19.655850417798909,null,null,null,2016,31.360048450442836,62.720096900885672,94.080145351328497]
[null,null,null,2017,7.4118201331590905,6.1235740202430886,5.860563729744606,8.5291293967247448,7.3149874288893804,7.0251368260951104,10.117613566962055,8.9884653081212136,8.6668194991983469,null,1.7435256934513659,1.6783059748030715,1.6542875319438874,2.2996759323832592,2.2344562137349646,2.2104377708757807,3.0825259160479614,3.0173061973996673,2.9932877545404835,null,null,null,null,null,2017,0.31554370739983323,null,null,null,null,null,2017,2.1105057028431795,2.4905425569237956,2.8276460972679498,null,null,null,null,2017,0,4.7776979675016378,20.88855303685801,null,null,null,2017,31.830449177199473,63.660898354398945,95.491347531598421]
[null,null,null,2018,7.6997695041020009,6.4061573005290606,6.0940109781842544,8.6229026859929476,7.3904062877744172,7.0564776611938695,10.519039131867375,9.3868816618812456,9.0142133104051201,null,1.720211211065962,1.6545577640908178,1.6303729039022234,2.2026288867042485,2.1369754397291039,2.1127905795405093,3.1493016806632594,3.0836482336881148,3.0594633734995207,null,null,null,null,null,2018,0.30526195958990182,null,null,null,null,null,2018,2.0876505348039744,2.4763341649047446,2.8128890278349372,null,null,null,null,2018,0,4.965058672109544,26.724717599295509,null,null,null,2018,32.307905914857464,64.615811829714929,96.923717744572386]
[null,null,null,2019,9.4855960944633964,8.1463761372009582,7.7867470694216401,10.023195768424197,8.7713779219999886,8.3958958958308525,11.918672295375192,10.775296998062602,10.356349716515126,null,1.694160392642944,1.6290214808549532,1.6050138372957428,2.1782592909823824,2.1131203791943922,2.0891127356351817,3.2133411092409436,3.148202197452953,3.1241945538937426,null,null,null,null,null,2019,0.29440952583742147,null,null,null,null,null,2019,2.0647953667647694,2.4621257728856936,2.7981319584019242,null,null,null,null,2019,0,5.1567159605183184,33.759369207366674,null,null,null,2019,32.792524503580317,65.585049007160634,98.377573510740959]
[null,null,null,2020,9.0487935705720091,7.7175710229049912,7.2988642073976866,9.987024770362531,8.686090754941759,8.2462944866388259,11.861007087997496,10.66953680812269,10.188253161883292,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.2620329681666163,2.1950765136774217,2.1703951353660083,3.2841185787709475,3.217162124281753,3.192480745970339,null,null,null,null,null,2020,0.28295473035622787,{"$f":"63000*AD26/1000","v":17.826148012442353},null,null,null,null,2020,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2020,0,5.3484529531794704,39.660192904170579,null,null,null,2020,33.284412371134017,66.568824742268035,99.853237113402059,null,null,null,{"$f":"AT26*AE26","v":95.342313980961649},null,{"$f":"AT26*AD26*63000/1000","v":95.342313980961663}]
[null,null,null,2021,9.5361439428323358,8.1829548851393508,7.7205517108504331,10.48941445470984,9.2071970838451005,8.7288943185179786,12.298859052536448,11.120577238814183,10.607497125374611,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.3405398787186842,2.2735834242294892,2.2489020459180757,3.3541472611789809,3.2871908066897868,3.2625094283783733,null,null,null,null,null,2021,0.27086413920325392,17.064440769805,null,null,null,null,2021,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2021,3.8831814432989686,12.57997054445946,47.343717943650425,null,null,null,2021,33.839152577319588,67.678305154639176,101.51745773195876,null,null,null,214.67016224182001,null,214.67016224181998]
[null,null,null,2022,9.7017044165431408,8.3401877273049045,7.8204394314408479,10.733149395693207,9.440750543613877,8.9278124842424784,12.33804331465087,11.150038567526234,10.611678548632158,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.4190467892707526,2.3520903347815585,2.3274089564701441,3.4241759435870147,3.3572194890978202,3.3325381107864067,null,null,null,null,null,2022,0.25810246269245374,16.260455149624587,null,null,null,null,2022,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2022,7.7663628865979373,19.811488135739452,55.027242983130272,null,null,null,2022,34.393892783505152,68.787785567010303,103.18167835051545,null,null,null,322.143814278511,null,322.143814278511]
[null,null,null,2023,10.073769415368206,8.6831115322935499,8.0872878195519302,11.195447522019505,9.8907435995420059,9.3372879162138975,12.567455944029536,11.356567623977247,10.790605305355731,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.4975536998228209,2.4305972453336264,2.4059158670222129,3.4942046259950468,3.4272481715058527,3.4025667931944388,null,null,null,null,null,2023,0.24463245239223325,15.411844500710695,null,null,null,null,2023,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2023,11.649544329896905,27.043005727019441,62.710768022610118,null,null,null,2023,34.948632989690722,69.897265979381444,104.84589896907215,null,null,null,416.7825990966524,null,416.7825990966524]
[null,null,null,2024,10.609916619165773,9.2093739249196922,8.5104626619413875,11.642843728518327,10.336473476735058,9.730825070083684,12.942765056658729,11.716404590271098,11.133419291471546,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.5760606103748893,2.5091041558856944,2.4844227775742809,3.5687512879132774,3.5017948334240834,3.477113455112669,null,null,null,null,null,2024,0.23041479240575036,14.516131921562272,null,null,null,null,2024,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2024,15.532725773195875,34.27452331829943,70.394293062089972,null,null,null,2024,35.503373195876286,71.006746391752571,106.51011958762885,null,null,null,497.53350203709681,null,497.53350203709681]
[null,null,null,2025,11.189296731296515,9.7378128089298102,8.8879539964536729,12.14755192601293,10.794724226878222,10.096670834994159,13.06017515520738,11.776103440469649,11.130170799274245,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.6545675209269577,2.5876110664377636,2.5629296881263492,3.6432979498315063,3.5763414953423118,3.5516601170308983,null,null,null,null,null,2025,0.21540798461675187,13.570703030855368,null,null,null,null,2025,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2025,19.415907216494844,41.506040909579418,78.077818101569818,null,null,null,2025,36.058113402061849,72.116226804123698,108.17434020618556,null,null,null,563.26615517043626,null,563.26615517043626]
[null,null,null,2026,11.580344594746011,10.095396421819315,9.1709571460495063,12.510084032090635,11.11061801422148,10.362039766570943,13.44585064097477,12.095902666228111,11.428849222470944,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.6825070981047956,2.6155506436156015,2.5908692653041876,3.7178446117497361,3.6508881572605421,3.6262067789491277,null,null,null,null,null,2026,0.19956822756600989,12.572798336658623,null,null,null,null,2026,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2026,23.299088659793814,48.737558500859407,85.761343141049664,null,null,null,2026,36.61285360824742,73.22570721649484,109.83856082474226,null,null,null,612.7674944524075,null,612.7674944524075]
[null,null,null,2027,11.570501366797265,10.072011585946324,9.0916310544940391,12.332372530179549,10.921618763034131,10.145196757395892,13.390003479035952,12.022886746210096,11.329659432765698,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.7103146123807251,2.6433581578915306,2.6186767795801167,3.7969092531781627,3.7299527986889687,3.7052714203775543,null,null,null,null,null,2027,0.18284928860482291,11.519505182103844,null,null,null,null,2027,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2027,27.182270103092783,55.969076092139396,93.444868180529511,null,null,null,2027,37.167593814432983,74.335187628865967,111.50278144329896,null,null,null,644.73606208096407,null,644.73606208096407]
[null,null,null,2028,11.729150893249551,10.193361139534483,9.1442981701597894,12.400239281090551,10.957375785371767,10.140931302943097,13.386716037950867,11.98924713315804,11.278005393806882,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.7361124357444337,2.6691559812552392,2.6444746029438257,3.875973894606588,3.8090174401173931,3.7843360618059796,null,null,null,null,null,2028,0.16520236895242824,10.407749244002979,null,null,null,null,2028,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2028,31.065451546391753,63.200593683419385,101.12839322000936,null,null,null,2028,37.722334020618554,75.444668041237108,113.16700206185565,null,null,null,657.77593112914758,null,657.77593112914758]
[null,null,null,2029,11.959757838466839,10.428019437932644,9.3952283290664607,12.700142205012014,11.270240935951984,10.482484764379825,13.707307308815889,12.339314664535339,11.669161872309258,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.7705213928430954,2.7035649383539004,2.678883560042487,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2029,0.14657596126345829,9.2342855595978719,null,null,null,null,2029,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2029,34.948632989690722,70.43211127469938,108.8119182594892,null,null,null,2029,38.277074226804118,76.554148453608235,114.83122268041237,null,null,null,650.39022807594699,null,650.39022807594699]
[null,null,null,2030,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2030,0.12691569928971258,7.9956890552518924,null,null,null,null,2030,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2030,38.831814432989688,77.663628865979376,116.49544329896906,null,null,null,2030,38.831814432989688,77.663628865979376,116.49544329896906,null,null,null,620.97422731485619]
[null,null,null,2031,11.9362588123793,10.394682131238804,9.3491180486621772,12.674663730186708,11.2381470933004,10.448442578957094,14.211604458462199,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2031,0.11585233501625519,7.2986971060240764,null,null,null,null,2031,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2031,42.437625773195876,84.875251546391752,127.31287731958761,null,null,null,2031,42.437625773195876,84.875251546391752,127.31287731958761,null,null,null,619.47875283471501]
[null,null,null,2032,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2032,0.10575337490817859,6.6624626192152512,null,null,null,null,2032,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2032,46.043437113402057,92.086874226804113,138.13031134020616,null,null,null,2032,46.043437113402057,92.086874226804113,138.13031134020616,null,null,null,613.52535725645873]
[null,null,null,2033,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2033,9.6534750921512161E-2,6.0816893080552665,null,null,null,null,2033,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2033,49.649248453608244,99.298496907216489,148.94774536082474,null,null,null,2033,49.649248453608244,99.298496907216489,148.94774536082474,null,null,null,603.90260694657752]
[null,null,null,2034,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2034,8.8119723304997788E-2,5.5515425682148605,null,null,null,null,2034,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2034,53.255059793814425,106.51011958762885,159.76517938144329,null,null,null,2034,53.255059793814425,106.51011958762885,159.76517938144329,null,null,null,591.29546283637694]
[null,null,null,2035,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2035,8.0438241785725367E-2,5.0676092325006987,null,null,null,null,2035,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2035,56.860871134020613,113.72174226804123,170.58261340206184,null,null,null,2035,56.860871134020613,113.72174226804123,170.58261340206184,null,null,null,576.29735105359066]
[null,null,null,2036,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2036,7.3426362440834461E-2,4.6258608337725713,null,null,null,null,2036,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2036,60.466682474226801,120.9333649484536,181.40004742268039,null,null,null,2036,60.466682474226801,120.9333649484536,181.40004742268039,null,null,null,559.4209164113762]
[null,null,null,2037,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2037,6.7025715401073743E-2,4.222620070267646,null,null,null,null,2037,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2037,64.072493814432988,128.14498762886598,192.21748144329896,null,null,null,2037,64.072493814432988,128.14498762886598,192.21748144329896,null,null,null,541.10759666584863]
[null,null,null,2038,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2038,6.1183018955156057E-2,3.8545301941748318,null,null,null,null,2038,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2038,67.678305154639176,135.35661030927835,203.03491546391751,null,null,null,2038,67.678305154639176,135.35661030927835,203.03491546391751,null,null,null,521.73614141826977]
[null,null,null,2039,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2039,5.5849636010106909E-2,3.5185270686367351,null,null,null,null,2039,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2039,71.28411649484535,142.5682329896907,213.85234948453606,null,null,null,2039,71.28411649484535,142.5682329896907,213.85234948453606,null,null,null,501.63018690193547]
[null,null,null,2040,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2040,5.0981169215393363E-2,3.2118136605697818,null,null,null,null,2040,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2040,74.889927835051537,149.77985567010307,224.66978350515461,null,null,null,2040,74.889927835051537,149.77985567010307,224.66978350515461,null,null,null,481.06498651940734]
[null,null,null,2041,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2041,4.5398456600765691E-2,2.8601027658482385,null,null,null,null,2041,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2041,78.495739175257725,156.99147835051545,235.48721752577319,null,null,null,2041,78.495739175257725,156.99147835051545,235.48721752577319,null,null,null,449.01176144491308]
[null,null,null,2042,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2042,4.4336529721089236E-2,2.793201372428622,null,null,null,null,2042,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2042,82.101550515463913,164.20310103092783,246.30465154639174,null,null,null,2042,82.101550515463913,164.20310103092783,246.30465154639174,null,null,null,458.6523271566233]
[null,null,null,2043,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2043,3.9346642268252734E-2,2.4788384628999225,null,null,null,null,2043,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2043,85.707361855670101,171.4147237113402,257.12208556701029,null,null,null,2043,85.707361855670101,171.4147237113402,257.12208556701029,null,null,null,424.90941024303345]
[null,null,null,2044,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2044,3.5130234328846953E-2,2.2132047627173579,null,null,null,null,2044,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2044,89.313173195876274,178.62634639175255,267.93951958762887,null,null,null,2044,89.313173195876274,178.62634639175255,267.93951958762887,null,null,null,395.33668058102728]
[null,null,null,2045,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2045,3.6080416479294483E-2,2.2730662381955526,null,null,null,null,2045,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2045,92.918984536082462,185.83796907216492,278.75695360824739,null,null,null,2045,92.918984536082462,185.83796907216492,278.75695360824739,null,null,null,422.4220132727674]
[null,null,null,2046,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2046,3.3419064211754307E-2,2.1054010453405212,null,null,null,null,2046,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2046,96.52479587628865,193.0495917525773,289.57438762886596,null,null,null,2046,96.52479587628865,193.0495917525773,289.57438762886596,null,null,null,406.44681227843711]
[null,null,null,2047,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2047,3.0548616124154656E-2,1.9245628158217432,null,null,null,null,2047,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2047,100.13060721649484,200.26121443298968,300.39182164948448,null,null,null,2047,100.13060721649484,200.26121443298968,300.39182164948448,null,null,null,385.41528674903651]
[null,null,null,2048,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2048,3.595143427276698E-2,2.2649403591843198,null,null,null,null,2048,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2048,103.73641855670103,207.47283711340205,311.20925567010306,null,null,null,2048,103.73641855670103,207.47283711340205,311.20925567010306,null,null,null,469.91360221261874]
[null,null,null,2049,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2049,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2049,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2049,107.34222989690721,214.68445979381443,322.02668969072164,null,null,null,2049,107.34222989690721,214.68445979381443,322.02668969072164,null,null,null,431.20925797745628]
[null,null,null,2050,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2050,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2050,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2050,110.94804123711339,221.89608247422677,332.84412371134016,null,null,null,2050,110.94804123711339,221.89608247422677,332.84412371134016,null,null,null,445.69432349091085]
[null,null,null,2051,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2051,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2051,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2051,113.72288909061368,229.74321028406803,345.76353147752235,null,null,null,2051,113.72288909061368,229.74321028406803,345.76353147752235,null,null,null,461.45584700027757]
[null,null,null,2052,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2052,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2052,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2052,116.29910941551374,237.34512125615049,358.39113309678726,null,null,null,2052,116.29910941551374,237.34512125615049,358.39113309678726,null,null,null,476.72483476320468]
[null,null,null,2053,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2053,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2053,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2053,118.81724513531445,244.98401058827724,371.15077604124002,null,null,null,2053,118.81724513531445,244.98401058827724,371.15077604124002,null,null,null,492.06809623560861]
[null,null,null,2054,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2054,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2054,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2054,121.26027253447519,252.62556778015664,383.99086302583811,null,null,null,2054,121.26027253447519,252.62556778015664,383.99086302583811,null,null,null,507.41671629719701]
[null,null,null,2055,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2055,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2055,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2055,123.51118594919249,260.02354936672106,396.5359127842496,null,null,null,2055,123.51118594919249,260.02354936672106,396.5359127842496,null,null,null,522.27609714636105]
[null,null,null,2056,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2056,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2056,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2056,125.70875349852712,267.46543297558964,409.22211245265214,null,null,null,2056,125.70875349852712,267.46543297558964,409.22211245265214,null,null,null,537.22365838119276]
[null,null,null,2057,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2057,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2057,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2057,127.70594100696165,274.63643227303584,421.56692353911001,null,null,null,2057,127.70594100696165,274.63643227303584,421.56692353911001,null,null,null,551.62712889311717]
[null,null,null,2058,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2058,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2058,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2058,129.55296506275977,281.63688057121681,433.72079607967396,null,null,null,2058,129.55296506275977,281.63688057121681,433.72079607967396,null,null,null,565.6880353931374]
[null,null,null,2059,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2059,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2059,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2059,131.27653770387334,288.51986308543593,445.76318846699849,null,null,null,2059,131.27653770387334,288.51986308543593,445.76318846699849,null,null,null,579.51300337395321]
[null,null,null,2060,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2060,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2060,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2060,132.85339821571554,295.22977381270118,457.60614940968691,null,null,null,2060,132.85339821571554,295.22977381270118,457.60614940968691,null,null,null,592.9903441585534]
[null,null,null,2061,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2061,3.1882099910916652E-2,2.0085722943877489,null,null,null,null,2061,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2061,133.74713639966154,300.55536269586861,467.36358899207568,null,null,null,2061,133.74713639966154,300.55536269586861,467.36358899207568]
[null,null,null,2062,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2062,3.1882099910916652E-2,null,null,null,null,null,2062,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2062,134.5734679934227,305.8487908941425,477.12411379486235,null,null,null,2062,134.5734679934227,305.8487908941425,477.12411379486235]
[null,null,null,2063,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2063,3.1882099910916652E-2,null,null,null,null,null,2063,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2063,135.11360326648278,310.60598452065011,486.09836577481747,null,null,null,2063,135.11360326648278,310.60598452065011,486.09836577481747]
[null,null,null,2064,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2064,3.1882099910916652E-2,null,null,null,null,null,2064,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2064,135.49644666634933,315.10801550313795,494.7195843399266,null,null,null,2064,135.49644666634933,315.10801550313795,494.7195843399266]
[null,null,null,2065,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2065,3.1882099910916652E-2,null,null,null,null,null,2065,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2065,135.60371181576559,319.06755721356615,502.53140261136662,null,null,null,2065,135.60371181576559,319.06755721356615,502.53140261136662]
[null,null,null,2066,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2066,3.1882099910916652E-2,null,null,null,null,null,2066,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2066,135.64847790547182,322.97256644159955,510.29665497772737,null,null,null,2066,135.64847790547182,322.97256644159955,510.29665497772737]
[null,null,null,2067,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2067,3.1882099910916652E-2,null,null,null,null,null,2067,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2067,135.38664777587516,326.23288620692813,517.07912463798107,null,null,null,2067,135.38664777587516,326.23288620692813,517.07912463798107]
[null,null,null,2068,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2068,3.1882099910916652E-2,null,null,null,null,null,2068,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2068,134.97790274204738,329.21439693182293,523.45089112159849,null,null,null,2068,134.97790274204738,329.21439693182293,523.45089112159849]
[null,null,null,2069,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2069,3.1882099910916652E-2,null,null,null,null,null,2069,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2069,134.35607927875336,331.74340562655152,529.13073197434971,null,null,null,2069,134.35607927875336,331.74340562655152,529.13073197434971]
[null,null,null,2070,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2070,3.1882099910916652E-2,null,null,null,null,null,2070,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2070,133.56982000826108,333.9245500206527,534.2792800330443,null,null,null,2070,133.56982000826108,333.9245500206527,534.2792800330443]
[null,null,null,2071,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2071,3.1882099910916652E-2,null,null,null,null,null,2071,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2071,132.75596119000463,336.09104098735349,539.42612078470233,null,null,null,2071,132.75596119000463,336.09104098735349,539.42612078470233]
[null,null,null,2072,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2072,3.1882099910916652E-2,null,null,null,null,null,2072,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2072,131.77577224307109,337.88659549505411,543.99741874703716,null,null,null,2072,131.77577224307109,337.88659549505411,543.99741874703716]
[null,null,null,2073,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2073,3.1882099910916652E-2,null,null,null,null,null,2073,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2073,130.67338248717536,339.41138308357239,548.14938367996945,null,null,null,2073,130.67338248717536,339.41138308357239,548.14938367996945]
[null,null,null,2074,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2074,3.1882099910916652E-2,null,null,null,null,null,2074,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2074,129.32373249666674,340.3256118333336,551.32749117000037,null,null,null,2074,129.32373249666674,340.3256118333336,551.32749117000037]
[null,null,null,2075,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2075,3.1882099910916652E-2,null,null,null,null,null,2075,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2075,127.98212899135673,341.2856773102846,554.58922562921248,null,null,null,2075,127.98212899135673,341.2856773102846,554.58922562921248]
[null,null,null,2076,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2076,3.1882099910916652E-2,null,null,null,null,null,2076,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2076,126.30608054171323,341.3677852478736,556.42948995403401,null,null,null,2076,126.30608054171323,341.3677852478736,556.42948995403401]
[null,null,null,2077,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2077,3.1882099910916652E-2,null,null,null,null,null,2077,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2077,124.64406211986889,341.49058115032574,558.33710018078261,null,null,null,2077,124.64406211986889,341.49058115032574,558.33710018078261]
[null,null,null,2078,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2078,3.1882099910916652E-2,null,null,null,null,null,2078,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2078,122.78349810187918,341.06527250521992,559.34704690856063,null,null,null,2078,122.78349810187918,341.06527250521992,559.34704690856063]
[null,null,null,2079,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2079,3.1882099910916652E-2,null,null,null,null,null,2079,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2079,120.85464729617219,340.43562618640055,560.01660507662893,null,null,null,2079,120.85464729617219,340.43562618640055,560.01660507662893]
[null,null,null,2080,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2080,3.1882099910916652E-2,null,null,null,null,null,2080,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2080,118.71698734699416,339.19139241998334,559.66579749297262,null,null,null,2080,118.71698734699416,339.19139241998334,559.66579749297262]
[null,null,null,2081,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2081,3.1882099910916652E-2,null,null,null,null,null,2081,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2081,116.96182405383408,339.01977986618573,561.07773567853746,null,null,null,2081,116.96182405383408,339.01977986618573,561.07773567853746]
[null,null,null,2082,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2082,3.1882099910916652E-2,null,null,null,null,null,2082,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2082,115.00590286375294,338.25265548162633,561.49940809949976,null,null,null,2082,115.00590286375294,338.25265548162633,561.49940809949976]
[null,null,null,2083,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2083,3.1882099910916652E-2,null,null,null,null,null,2083,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2083,112.97156505827279,337.22855241275465,561.48553976723645,null,null,null,2083,112.97156505827279,337.22855241275465,561.48553976723645]
[null,null,null,2084,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2084,3.1882099910916652E-2,null,null,null,null,null,2084,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2084,110.87700843705362,335.99093465773825,561.10486087842298,null,null,null,2084,110.87700843705362,335.99093465773825,561.10486087842298]
[null,null,null,2085,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2085,3.1882099910916652E-2,null,null,null,null,null,2085,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2085,108.84322722021065,334.90223760064822,560.96124798108576,null,null,null,2085,108.84322722021065,334.90223760064822,560.96124798108576]
[null,null,null,2086,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2086,3.1882099910916652E-2,null,null,null,null,null,2086,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2086,106.61212639741279,333.16289499191504,559.71366358641728,null,null,null,2086,106.61212639741279,333.16289499191504,559.71366358641728]
[null,null,null,2087,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2087,3.1882099910916652E-2,null,null,null,null,null,2087,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2087,104.31526316502261,331.15956560324639,558.00386804147024,null,null,null,2087,104.31526316502261,331.15956560324639,558.00386804147024]
[null,null,null,2088,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2088,3.1882099910916652E-2,null,null,null,null,null,2088,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2088,102.02225423505293,329.10404591952562,556.18583760399827,null,null,null,2088,102.02225423505293,329.10404591952562,556.18583760399827]
[null,null,null,2089,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2089,3.1882099910916652E-2,null,null,null,null,null,2089,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2089,99.654219310362549,326.73514527987726,553.81607124939205,null,null,null,2089,99.654219310362549,326.73514527987726,553.81607124939205]
[null,null,null,2090,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2090,3.1882099910916652E-2,null,null,null,null,null,2090,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2090,97.303082114471138,324.34360704823723,551.3841319820034,null,null,null,2090,97.303082114471138,324.34360704823723,551.3841319820034]
[null,null,null,2091,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2091,3.1882099910916652E-2,null,null,null,null,null,2091,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2091,95.085153629490847,322.32255467624026,549.55995572298957,null,null,null,2091,95.085153629490847,322.32255467624026,549.55995572298957]
[null,null,null,2092,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2092,3.1882099910916652E-2,null,null,null,null,null,2092,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2092,92.871387325395773,320.24616319102,547.62093905664426,null,null,null,2092,92.871387325395773,320.24616319102,547.62093905664426]
[null,null,null,2093,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2093,3.1882099910916652E-2,null,null,null,null,null,2093,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2093,90.530513106246516,317.65092317981242,544.77133325337832,null,null,null,2093,90.530513106246516,317.65092317981242,544.77133325337832]
[null,null,null,2094,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2094,3.1882099910916652E-2,null,null,null,null,null,2094,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2094,88.197793540132764,314.99211978618848,541.78644603224427,null,null,null,2094,88.197793540132764,314.99211978618848,541.78644603224427]
[null,null,null,2095,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2095,3.1882099910916652E-2,null,null,null,null,null,2095,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2095,85.861227643588691,312.22264597668624,538.5840643097838,null,null,null,2095,85.861227643588691,312.22264597668624,538.5840643097838]
[null,null,null,2096,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2096,3.1882099910916652E-2,null,null,null,null,null,2096,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2096,83.532703839352919,309.38038459019612,535.22806534103938,null,null,null,2096,83.532703839352919,309.38038459019612,535.22806534103938]
[null,null,null,2097,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2097,3.1882099910916652E-2,null,null,null,null,null,2097,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2097,81.264407908975102,306.65814305273631,532.05187819649757,null,null,null,2097,81.264407908975102,306.65814305273631,532.05187819649757]
[null,null,null,2098,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2098,3.1882099910916652E-2,null,null,null,null,null,2098,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2098,78.895164309058913,303.44293965022666,527.99071499139438,null,null,null,2098,78.895164309058913,303.44293965022666,527.99071499139438]
[null,null,null,2099,11.936258812379315,10.394682131238804,9.3491180486621772,12.674663730186708,11.23814709330043,10.448442578957094,14.211604458462233,12.858191907333053,12.204182893949486,null,1.6748476151722451,1.6078911606830508,1.5832097823716367,2.8138439967611282,2.7468875422719332,2.7222061639605197,3.8928786045303307,3.8259221500411367,3.8012407717297227,null,null,null,null,null,2099,3.1882099910916652E-2,null,null,null,null,null,2099,2.0419401987255643,2.4479173808666426,2.7833748889689116,null,null,null,null,2099,76.634928683891644,300.52913209369285,524.42333550349406,null,null,null,2099,76.634928683891644,300.52913209369285,524.42333550349406]
[null,null,null,2100,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2100,3.1882099910916652E-2,null,null,null,null,null,2100,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2100,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2100,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2101,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2101,3.1882099910916652E-2,null,null,null,null,null,2101,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2101,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2101,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2102,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2102,3.1882099910916652E-2,null,null,null,null,null,2102,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2102,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2102,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2103,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2103,3.1882099910916652E-2,null,null,null,null,null,2103,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2103,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2103,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2104,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2104,3.1882099910916652E-2,null,null,null,null,null,2104,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2104,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2104,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2105,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2105,3.1882099910916652E-2,null,null,null,null,null,2105,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2105,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2105,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2106,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2106,3.1882099910916652E-2,null,null,null,null,null,2106,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2106,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2106,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2107,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2107,3.1882099910916652E-2,null,null,null,null,null,2107,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2107,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2107,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2108,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2108,3.1882099910916652E-2,null,null,null,null,null,2108,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2108,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2108,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2109,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2109,3.1882099910916652E-2,null,null,null,null,null,2109,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2109,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2109,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2110,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2110,3.1882099910916652E-2,null,null,null,null,null,2110,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2110,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2110,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2111,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2111,3.1882099910916652E-2,null,null,null,null,null,2111,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2111,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2111,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2112,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2112,3.1882099910916652E-2,null,null,null,null,null,2112,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2112,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2112,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2113,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2113,3.1882099910916652E-2,null,null,null,null,null,2113,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2113,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2113,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2114,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2114,3.1882099910916652E-2,null,null,null,null,null,2114,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2114,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2114,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2115,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2115,3.1882099910916652E-2,null,null,null,null,null,2115,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2115,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2115,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2116,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2116,3.1882099910916652E-2,null,null,null,null,null,2116,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2116,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2116,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2117,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2117,3.1882099910916652E-2,null,null,null,null,null,2117,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2117,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2117,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2118,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2118,3.1882099910916652E-2,null,null,null,null,null,2118,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2118,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2118,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2119,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2119,3.1882099910916652E-2,null,null,null,null,null,2119,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2119,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2119,74.327591367570562,297.31036547028236,520.29313957299416]
[null,null,null,2120,11.9362588123793,10.394682131238801,9.3491180486621808,12.674663730186699,11.2381470933004,10.448442578957099,14.211604458462199,12.858191907333101,12.204182893949501,null,1.67484761517225,1.6078911606830499,1.58320978237164,2.81384399676113,2.7468875422719301,2.7222061639605202,3.8928786045303299,3.8259221500411398,3.8012407717297201,null,null,null,null,null,2120,3.1882099910916652E-2,null,null,null,null,null,2120,2.0419401987255599,2.4479173808666399,2.7833748889689098,null,null,null,null,2120,74.327591367570562,297.31036547028236,520.29313957299416,null,null,null,2120,74.327591367570562,297.31036547028236,520.29313957299416]
[]
[]
[]
[]
[]
[]
[">>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,"NOTE THERE ARE VALUES HIDDEN IN WHITE TEXT ABOVE HERE - not sure wheret hey come from"]

{"sheet":"BlankImpactTab","index":40,"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 -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"Evidence"]
[null,"Provide evidence here…"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Present Value Calcs","index":41,"n_rows":136,"n_cols":166,"rows_kept":136,"cut":false,"hidden":false,"merged":[[9,4,10,4],[4,29,4,31],[4,40,4,42],[12,162,12,164]]}
[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,"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,"c",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,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[null,null,null,null,null,null,null,null,null,"BT2",null,"BT2",null,"BT2",null,"BT2",null,"BT2",null,"BT2",null,"BT1",null,"BT1",null,"BT1",null,"BT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BE2",null,null,null,null,null,null,null,null,null,"AQ2",null,"AQ2",null,"AQ2",null,null,"Carbon sequest",null,null,null,null,null,null,null,null,null,null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,"Amenity / Quality of space",null,null,null,null,null,null,null,null,null,null,"Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater",null,null,null,null,"Water Quality",null,null,null,null,{"$f":"'User-defined benefits'!G27","v":"Crops"},null,{"$f":"'User-defined benefits'!G27","v":"Crops"},null,{"$f":"'User-defined benefits'!G45","v":"Noise & disruption"},null,{"$f":"'User-defined benefits'!G45","v":"Noise & disruption"},null,{"$f":"'User-defined benefits'!G63","v":"Vehicle Damage Avoided (MCM)"},null,{"$f":"'User-defined benefits'!G63","v":"Vehicle Damage Avoided (MCM)"},null,{"$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,"PUMPING",null,"PUMPING",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,"Rain water harvesting simplified method energy and carbon",null,null,null,null,null,"Rain water harvesting simplified method - consumer savings",null,null,"Rain water harvesting simplified method - water company savings of cost to treat",null,"Rain water harvesting user information entered, energy and carbon",null,null,null,null,null,"Rain water harvesting user information entered - consumer savings",null,null,"Rain water harvesting user information entered - water company savings of cost to treat",null,null,"Flooding",null,"Flooding",null,"Flooding - reduced time",null,"Biodiversity and ecology ",null,"STW",null,"STW",null,"STW",null,"STW",null,"AQ - SO2",null,"AQ - NO2",null,"AQ - PM10",null,null,"Deciduous - Small",null,"Deciduous - Medium",null,"Deciduous - Large",null,"Broadleaf Evergreen - Large",null,"Confier - Large",null,null,"View over green space from home - baseline",null,"View over green space from home - proposed",null,"Access to freshwater/permanent water or wetlands - baseline",null,"Access to freshwater/permanent water or wetlands - proposed",null,"Access to non-countryside green space - baseline",null,"Access to non-countryside green space - 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,"Property Value",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,"Street improvements through greening - baseline",null,"Street improvements through greening - proposed",null,"Permenent body of water - baseline",null,"Permenent body of water - propsoed",null,null,"GW2 - baseline",null,"GW2 - propsoed",null,null,"WQ2 Baseline",null,"WQ2 Post",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,{"$f":"'User-defined benefits'!B93","v":"SECTION UD5"},null,"Enter in spaces for people to populate the profile for the benefits if they have assessed themselves"]
[null,null,null,"Discount Rate from inputs",null,"ENERGY",null,"CARBON",null,"ENERGY",null,"CARBON",null,"ENERGY - Electricity",null,"CARBON",null,"ENERGY - Gas",null,"CARBON",null,"ENERGY - Elec",null,"CARBON",null,"ENERGY - Gas",null,"CARBON",null,"CARBON",null,null,null,null,null,"COST",null,null,"COST",null,"CARBON",null,null,null,null,null,"COST",null,null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"ENERGY",null,"CARBON",null,"COST",null,"CARBON - process",null,"COST",null,"COST",null,"COST",null,null,null,null,null,null,null,null,null,null,null,null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,"COST",null,null,"COST",null,"COST",null,null,"COST",null,"COST",null,null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed",null,"Baseline",null,"Proposed"]
[null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2},null,{"$f":"'Project Inputs'!$D$28","v":3.5000000000000003E-2}]
[]
[null,null,null,null,"Start Year",{"$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":"'RWH - Rainwater harvesting'!$J$115","v":0},null,null,null,null,null,{"$f":"'RWH - Rainwater harvesting'!$J$115","v":0},null,null,{"$f":"'RWH - Rainwater harvesting'!$J$115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!$J$45","v":0},null,null,null,null,null,{"$f":"'RWH - Rainwater harvesting'!$J$115","v":0},null,null,{"$f":"'RWH - Rainwater harvesting'!$J$115","v":0},null,null,{"$f":"'F - Flooding'!$G$64","v":0},null,{"$f":"'F - Flooding'!$G$64","v":0},null,{"$f":"'F - Flooding'!G98","v":2017},null,{"$f":"'BE - Biodiversity & Ecology'!E124","v":2017},null,{"$f":"'TW - Treating wastewater'!Q47","v":0},null,null,null,{"$f":"'TW - Treating wastewater'!Q47","v":0},null,null,null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,null,{"$f":"VLOOKUP(BX$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(BZ$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(CB$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(CD$4,seqTrees,3,0)","v":0},null,{"$f":"VLOOKUP(CF$4,seqTrees,3,0)","v":0},null,null,{"$f":"'H - Health'!D93","v":0},null,{"$f":"'H - Health'!D93","v":0},null,{"$f":"'H - Health'!D109","v":0},null,{"$f":"'H - Health'!D109","v":0},null,{"$f":"'H - Health'!D125","v":0},null,{"$f":"'H - Health'!D125","v":0},null,null,{"$f":"'Am - Amenity'!D53","v":0},null,{"$f":"'Am - Amenity'!D53","v":0},null,{"$f":"'Am - Amenity'!D69","v":0},null,{"$f":"'Am - Amenity'!D69","v":0},null,{"$f":"'Am - Amenity'!D96","v":2017},null,null,{"$f":"'R - Recreation'!D55","v":2017},null,{"$f":"'R - Recreation'!D55","v":2017},null,{"$f":"'R - Recreation'!D71","v":0},null,{"$f":"'R - Recreation'!D71","v":0},null,{"$f":"'R - Recreation'!D86","v":0},null,{"$f":"'R - Recreation'!D86","v":0},null,{"$f":"'R - Recreation'!D101","v":0},null,{"$f":"'R - Recreation'!D101","v":0},null,null,{"$f":"'GW - Groundwater recharge'!D56","v":0},null,{"$f":"'GW - Groundwater recharge'!D56","v":0},null,null,{"$f":"'WQ - Water quality'!$G$47","v":2017},null,{"$f":"'WQ - Water quality'!$G$47","v":2017},null,null,{"$f":"'User-defined benefits'!U32","v":2017},null,{"$f":"'User-defined benefits'!U34","v":0},null,{"$f":"'User-defined benefits'!U50","v":0},null,{"$f":"'User-defined benefits'!U52","v":2016},null,{"$f":"'User-defined benefits'!U68","v":0},null,2017,null,{"$f":"'User-defined benefits'!U86","v":0},null,{"$f":"'User-defined benefits'!U88","v":0},null,{"$f":"'User-defined benefits'!U104","v":0},null,{"$f":"'User-defined benefits'!U106","v":0}]
[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":"'RWH - Rainwater harvesting'!$L$115","v":0},null,null,null,null,null,{"$f":"'RWH - Rainwater harvesting'!$L$115","v":0},null,null,{"$f":"'RWH - Rainwater harvesting'!$L$115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!$L$45","v":0},null,null,null,null,null,{"$f":"'RWH - Rainwater harvesting'!$L$115","v":0},null,null,{"$f":"'RWH - Rainwater harvesting'!$L$115","v":0},null,null,{"$f":"'F - Flooding'!$I$64","v":0},null,{"$f":"'F - Flooding'!$I$64","v":0},null,{"$f":"'F - Flooding'!I98","v":2117},null,{"$f":"'BE - Biodiversity & Ecology'!G124","v":2055},null,{"$f":"'TW - Treating wastewater'!S47","v":0},null,null,null,{"$f":"'TW - Treating wastewater'!S47","v":0},null,null,null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,null,{"$f":"VLOOKUP(BX$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(BZ$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(CB$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(CD$4,seqTrees,4,0)","v":0},null,{"$f":"VLOOKUP(CF$4,seqTrees,4,0)","v":0},null,null,{"$f":"'H - Health'!F93","v":0},null,{"$f":"'H - Health'!F93","v":0},null,{"$f":"'H - Health'!F109","v":0},null,{"$f":"'H - Health'!F109","v":0},null,{"$f":"'H - Health'!F125","v":0},null,{"$f":"'H - Health'!F125","v":0},null,null,{"$f":"'Am - Amenity'!F53","v":0},null,{"$f":"'Am - Amenity'!F53","v":0},null,{"$f":"'Am - Amenity'!F69","v":0},null,{"$f":"'Am - Amenity'!F69","v":0},null,{"$f":"'Am - Amenity'!F96","v":2017},null,null,{"$f":"'R - Recreation'!F55","v":2055},null,{"$f":"'R - Recreation'!F55","v":2055},null,{"$f":"'R - Recreation'!F71","v":0},null,{"$f":"'R - Recreation'!F71","v":0},null,{"$f":"'R - Recreation'!F86","v":0},null,{"$f":"'R - Recreation'!F86","v":0},null,{"$f":"'R - Recreation'!F101","v":0},null,{"$f":"'R - Recreation'!F101","v":0},null,null,{"$f":"'GW - Groundwater recharge'!F56","v":0},null,{"$f":"'GW - Groundwater recharge'!F56","v":0},null,null,{"$f":"'WQ - Water quality'!$I$47","v":2055},null,{"$f":"'WQ - Water quality'!$I$47","v":2055},null,null,{"$f":"'User-defined benefits'!W32","v":2055},null,{"$f":"'User-defined benefits'!W34","v":0},null,{"$f":"'User-defined benefits'!W50","v":0},null,{"$f":"'User-defined benefits'!W52","v":2017},null,{"$f":"'User-defined benefits'!W68","v":0},null,2017,null,{"$f":"'User-defined benefits'!W86","v":0},null,{"$f":"'User-defined benefits'!W88","v":0},null,{"$f":"'User-defined benefits'!W104","v":0},null,{"$f":"'User-defined benefits'!W106","v":0}]
[null,null,null,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,{"$f":"'RWH - Rainwater harvesting'!H118","v":0},null,{"$f":"pumpTradedCarbon","v":0},null,null,null,"n/a",null,null,{"$f":"'BT - Building Temperature'!Z37","v":0},null,{"$f":"'RWH - Rainwater harvesting'!H48","v":0},null,{"$f":"'RWH - Rainwater harvesting'!N45","v":0},null,null,null,"n/a",null,null,"n/a",null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,{"$f":"'TW - Treating wastewater'!O47","v":"Central"},null,{"$f":"'TW - Treating wastewater'!I47","v":0},null,"n/a",null,{"$f":"'TW - Treating wastewater'!K47","v":"Central"},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,{"$f":"'AQ - Air quality'!$O$72","v":0},null,null,{"$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$68","v":0},null,{"$f":"'CS - Carbon sequestration'!$AR$68","v":0},null,"Q",{"$f":"'H - Health'!F85","v":0},"Q",{"$f":"'H - Health'!F87","v":0},"Q",{"$f":"'H - Health'!F101","v":0},"Q",{"$f":"'H - Health'!F103","v":0},"Q",{"$f":"'H - Health'!F117","v":0},"Q",{"$f":"'H - Health'!F119","v":0},null,"Q",{"$f":"'Am - Amenity'!F45","v":0},"Q",{"$f":"'Am - Amenity'!F47","v":0},"Q",{"$f":"'Am - Amenity'!F61","v":0},"Q",{"$f":"'Am - Amenity'!F63","v":0},"Q","n/a",null,"Q",{"$f":"'R - Recreation'!F47","v":0},"Q",{"$f":"'R - Recreation'!F49","v":21824},"Q",{"$f":"'R - Recreation'!F63","v":0},"Q",{"$f":"'R - Recreation'!F65","v":0},"Q",{"$f":"'R - Recreation'!F78","v":0},"Q",{"$f":"'R - Recreation'!F80","v":0},"Q",{"$f":"'R - Recreation'!F93","v":0},"Q",{"$f":"'R - Recreation'!F95","v":0},null,"Q",{"$f":"'GW - Groundwater recharge'!F48","v":0},"Q",{"$f":"'GW - Groundwater recharge'!F50","v":0},null,"Q","n/a","Q","n/a",null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a"]
[null,null,null,null,null,{"$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,{"$f":"'BT - Building Temperature'!J37","v":0},null,null,null,{"$f":"'RWH - Rainwater harvesting'!F118","v":0},null,null,null,null,null,"n/a",null,null,{"$f":"'BT - Building Temperature'!Y37","v":0},null,{"$f":"'RWH - Rainwater harvesting'!F48","v":0},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,{"$f":"'TW - Treating wastewater'!M47","v":"Commercial/ Public sector"},null,null,null,"n/a",null,null,null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,{"$f":"'AQ - Air quality'!$Q$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"£",{"$f":"'H - Health'!H85","v":0},"£",{"$f":"'H - Health'!H87","v":0},"£",{"$f":"'H - Health'!H101","v":0},"£",{"$f":"'H - Health'!H103","v":0},"£",{"$f":"'H - Health'!H117","v":0},"£",{"$f":"'H - Health'!H119","v":0},null,"£",{"$f":"'Am - Amenity'!H45","v":0},"£",{"$f":"'Am - Amenity'!H47","v":0},"£",{"$f":"'Am - Amenity'!H61","v":0},"£",{"$f":"'Am - Amenity'!H63","v":0},"£","n/a",null,"£",{"$f":"'R - Recreation'!H47","v":0},"£",{"$f":"'R - Recreation'!H49","v":1.54},"£",{"$f":"'R - Recreation'!H63","v":0},"£",{"$f":"'R - Recreation'!H65","v":0},"£",{"$f":"'R - Recreation'!H78","v":0},"£",{"$f":"'R - Recreation'!H80","v":0},"£",{"$f":"'R - Recreation'!H93","v":0},"£",{"$f":"'R - Recreation'!H95","v":0},null,"£",{"$f":"'GW - Groundwater recharge'!H48","v":0},"£",{"$f":"'GW - Groundwater recharge'!H50","v":0},null,"£","n/a","£","n/a",null,null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,"n/a"]
[null,null,null,null,"Electricity use kw/y",{"$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":"'RWH - Rainwater harvesting'!T115/1000","v":0},"tonnes of carbon",null,null,null,"Cost",{"$f":"'RWH - Rainwater harvesting'!P115","v":0},null,null,{"$f":"'RWH - Rainwater harvesting'!R115","v":0},null,{"$f":"'RWH - Rainwater harvesting'!T45/1000","v":0},"tonnes of carbon",null,null,null,"Cost",{"$f":"'RWH - Rainwater harvesting'!P45","v":0},null,null,{"$f":"'RWH - Rainwater harvesting'!R45","v":0},null,null,{"$f":"('F - Flooding'!G58+'F - Flooding'!I58)","v":0},null,{"$f":"('F - Flooding'!G60+'F - Flooding'!I60)","v":0},null,{"$f":"'F - Flooding'!I94","v":3468},null,{"$f":"'BE - Biodiversity & Ecology'!AE116","v":2299.7835497835495},null,{"$f":"'TW - Treating wastewater'!E59","v":"Choose WwTW Category and Type"},null,{"$f":"'TW - Treating wastewater'!E61","v":0},null,{"$f":"'TW - Treating wastewater'!E57","v":"Choose WwTW Category and Type"},null,{"$f":"'TW - Treating wastewater'!E63","v":"Choose WwTW Category and Type"},null,{"$f":"'AQ - Air quality'!I85","v":0},null,{"$f":"'AQ - Air quality'!I87","v":0},null,{"$f":"'AQ - Air quality'!I91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Val",{"$f":"CI11*CI10","v":0},"Val",{"$f":"CK11*CK10","v":0},"Val",{"$f":"CM11*CM10","v":0},"Val",{"$f":"CO11*CO10","v":0},"Val",{"$f":"CQ11*CQ10","v":0},"Val",{"$f":"CS11*CS10","v":0},null,"Val",{"$f":"CV11*CV10","v":0},"Val",{"$f":"CX11*CX10","v":0},"Val",{"$f":"CZ11*CZ10","v":0},"Val",{"$f":"DB11*DB10","v":0},"Val",{"$f":"'Am - Amenity'!L92","v":204600},null,"Val",{"$f":"DG11*DG10","v":0},"Val",{"$f":"DI11*DI10","v":33608.959999999999},"Val",{"$f":"DK11*DK10","v":0},"Val",{"$f":"DM11*DM10","v":0},"Val",{"$f":"DO11*DO10","v":0},"Val",{"$f":"DQ11*DQ10","v":0},"Val",{"$f":"DS11*DS10","v":0},"Val",{"$f":"DU11*DU10","v":0},null,"Val",{"$f":"DX11*DX10","v":0},"Val",{"$f":"DZ11*DZ10","v":0},null,"Val",{"$f":"'WQ - Water quality'!M51*'WQ - Water quality'!O51","v":0},"Val",{"$f":"'WQ - Water quality'!M53*'WQ - Water quality'!O53","v":115800},null,"Val",{"$f":"'User-defined benefits'!K32","v":11249},"Val",{"$f":"'User-defined benefits'!K34","v":0},"Val",{"$f":"'User-defined benefits'!K50","v":0},"Val",{"$f":"'User-defined benefits'!K52","v":-17451},"Val",{"$f":"'User-defined benefits'!K68","v":0},"Val",{"$f":"'User-defined benefits'!K70","v":45906},"Val",{"$f":"'User-defined benefits'!K86","v":0},"Val",{"$f":"'User-defined benefits'!K88","v":0},"Val",{"$f":"'User-defined benefits'!K104","v":0},"Val",{"$f":"'User-defined benefits'!K106","v":0}]
[null,null,null,null,"PV Total",{"$f":"SUM(F15:F102)","v":0},null,{"$f":"SUM(H15:H102)","v":0},null,{"$f":"SUM(J15:J102)","v":0},null,{"$f":"SUM(L15:L102)","v":0},null,{"$f":"SUM(N15:N102)","v":0},null,{"$f":"SUM(P15:P102)","v":0},null,{"$f":"SUM(R15:R102)","v":0},null,{"$f":"SUM(T15:T102)","v":0},null,{"$f":"SUM(V15:V102)","v":0},null,{"$f":"SUM(X15:X102)","v":0},null,{"$f":"SUM(Z15:Z102)","v":0},null,{"$f":"SUM(AB15:AB102)","v":0},null,{"$f":"SUM(AD15:AD102)","v":0},null,{"$f":"SUM(AF15:AF102)","v":0},null,null,null,{"$f":"SUM(AJ15:AJ102)","v":0},null,null,{"$f":"SUM(AM15:AM102)","v":0},null,{"$f":"SUM(AO15:AO102)","v":0},null,{"$f":"SUM(AQ15:AQ102)","v":0},null,null,null,{"$f":"SUM(AU15:AU102)","v":0},null,null,{"$f":"SUM(AX15:AX102)","v":0},null,null,{"$f":"SUM(BA15:BA102)","v":0},null,{"$f":"SUM(BC15:BC102)","v":0},null,{"$f":"SUM(BE15:BE102)","v":87202.195910404247},null,{"$f":"SUM(BG15:BG102)","v":43904.203152237678},null,{"$f":"SUM(BI15:BI102)","v":0},null,{"$f":"SUM(BK15:BK102)","v":0},null,{"$f":"SUM(BM15:BM102)","v":0},null,{"$f":"SUM(BO15:BO102)","v":0},null,{"$f":"SUM(BQ15:BQ102)","v":0},null,{"$f":"SUM(BS15:BS102)","v":0},null,{"$f":"SUM(BU15:BU102)","v":0},null,null,{"$f":"SUM(BX15:BX102)","v":0},null,{"$f":"SUM(BZ15:BZ102)","v":0},null,{"$f":"SUM(CB15:CB102)","v":0},null,{"$f":"SUM(CD15:CD102)","v":0},null,{"$f":"SUM(CF15:CF102)","v":0},null,null,{"$f":"SUM(CI15:CI102)","v":0},null,{"$f":"SUM(CK15:CK102)","v":0},null,{"$f":"SUM(CM15:CM102)","v":0},null,{"$f":"SUM(CO15:CO102)","v":0},null,{"$f":"SUM(CQ15:CQ102)","v":0},null,{"$f":"SUM(CS15:CS102)","v":0},null,null,{"$f":"SUM(CV15:CV102)","v":0},null,{"$f":"SUM(CX15:CX102)","v":0},null,{"$f":"SUM(CZ15:CZ102)","v":0},null,{"$f":"SUM(DB15:DB102)","v":0},null,{"$f":"SUM(DD15:DD102)","v":178297.07978712791},null,null,{"$f":"SUM(DG15:DG102)","v":0},null,{"$f":"SUM(DI15:DI102)","v":641614.55877632799},null,{"$f":"SUM(DK15:DK102)","v":0},null,{"$f":"SUM(DM15:DM102)","v":0},null,{"$f":"SUM(DO15:DO102)","v":0},null,{"$f":"SUM(DQ15:DQ102)","v":0},null,{"$f":"SUM(DS15:DS102)","v":0},null,{"$f":"SUM(DU15:DU102)","v":0},null,null,{"$f":"SUM(DX15:DX102)","v":0},null,{"$f":"SUM(DZ15:DZ102)","v":0},null,null,{"$f":"SUM(EC15:EC102)","v":0},null,{"$f":"SUM(EE15:EE102)","v":2210689.2300832509},null,null,{"$f":"SUM(EH15:EH102)","v":214749.94083943433},null,{"$f":"SUM(EJ15:EJ102)","v":0},null,{"$f":"SUM(EL15:EL102)","v":0},null,{"$f":"SUM(EN15:EN102)","v":-30947.340472180447},null,{"$f":"SUM(EP15:EP102)","v":0},null,{"$f":"SUM(ER15:ER102)","v":40004.426904730666},null,{"$f":"SUM(ET15:ET102)","v":0},null,{"$f":"SUM(EV15:EV102)","v":0},null,{"$f":"SUM(EX15:EX102)","v":0},null,{"$f":"SUM(EZ15:EZ102)","v":0},null,null,null,null,null,null,"Enter discounted costs (£)"]
[null,"Year","Discount Value factor","Discount rate - %s can be overwritten with user defined for different years",null,null,null,null,null,null,null,null,null,null,null,null,null,"Link to gas",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,"Discounted Yearly Costs (CAPEX)","Discounted Yearly Costs (OPEX)","Discounted Yearly Costs (CAPEX+OPEX)","Discounted Yearly Benefits"]
[null,2013,1,{"$f":"$D$6","v":3.5000000000000003E-2},null,{"$f":"IF(OR($B15<F$8,$B15>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C15)","v":""},null,{"$f":"IF(OR($B15<F$8,$B15>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C15)/1000)","v":""},null,{"$f":"IF(OR($B15<J$8,$B15>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C15)","v":""},null,{"$f":"IF(OR($B15<J$8,$B15>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<N$8,$B15>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<N$8,$B15>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<R$8,$B15>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<R$8,$B15>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<V$8,$B15>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<V$8,$B15>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C15)/1000)","v":""},null,{"$f":"IF(OR($B15<Z$8,$B15>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C15)/100))","v":""},null,{"$f":"IF(OR($B15<Z$8,$B15>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<AD$8,$B15>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C15/100))","v":""},null,{"$f":"IF(OR($B15<AD$8,$B15>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,{"$f":"IF(OR($B15<AJ$8,$B15>AJ$9),\"\",AJ$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<AM$8,$B15>AM$9),\"\",AM$12*$C15)","v":""},null,{"$f":"IF(OR($B15<AO$8,$B15>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C15/100))","v":""},null,{"$f":"IF(OR($B15<AO$8,$B15>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,{"$f":"IF(OR($B15<AU$8,$B15>AU$9),\"\",AU$12*$C15)","v":""},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,{"$f":"IF(OR($B15<BC$8,$B15>BC$9),\"\",BC$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BE$8,$B15>BE$9),\"\",BE$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BG$8,$B15>BG$9),\"\",BG$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BI$8,$B15>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C15)","v":""},null,{"$f":"IF(OR($B15<BI$8,$B15>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C15/1000)","v":""},null,{"$f":"IF(OR($B15<BM$8,$B15>BM$9),\"\",BM$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BM$8,$B15>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B15)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C15)","v":""},null,{"$f":"IF(OR($B15<BQ$8,$B15>BQ$9),\"\",BQ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BS$8,$B15>BS$9),\"\",BS$12*$C15)","v":""},null,{"$f":"IF(OR($B15<BU$8,$B15>BU$9),\"\",BU$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<BX$8,$B15>BX$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B15<BZ$8,$B15>BZ$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B15<CB$8,$B15>CB$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B15<CD$8,$B15>CD$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B15<CF$8,$B15>CF$9),\"\",VLOOKUP($B15,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,{"$f":"IF(OR($B15<CI$8,$B15>CI$9),\"\",CI$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CK$8,$B15>CK$9),\"\",CK$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CM$8,$B15>CM$9),\"\",CM$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CO$8,$B15>CO$9),\"\",CO$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CQ$8,$B15>CQ$9),\"\",CQ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CS$8,$B15>CS$9),\"\",CS$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<CV$8,$B15>CV$9),\"\",CV$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CX$8,$B15>CX$9),\"\",CX$12*$C15)","v":""},null,{"$f":"IF(OR($B15<CZ$8,$B15>CZ$9),\"\",CZ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DB$8,$B15>DB$9),\"\",DB$12*$C15)","v":""},null,"",null,null,{"$f":"IF(OR($B15<DG$8,$B15>DG$9),\"\",DG$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DI$8,$B15>DI$9),\"\",DI$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DK$8,$B15>DK$9),\"\",DK$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DM$8,$B15>DM$9),\"\",DM$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DO$8,$B15>DO$9),\"\",DO$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DQ$8,$B15>DQ$9),\"\",DQ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DS$8,$B15>DS$9),\"\",DS$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DU$8,$B15>DU$9),\"\",DU$12*$C15)","v":""},null,null,{"$f":"IF(OR($B15<DX$8,$B15>DX$9),\"\",DX$12*$C15)","v":""},null,{"$f":"IF(OR($B15<DZ$8,$B15>DZ$9),\"\",DZ$12*$C15)","v":""},null,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,null,{"$f":"IF(OR($B15<EH$8,$B15>EH$9),\"\",EH$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EJ$8,$B15>EJ$9),\"\",EJ$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EL$8,$B15>EL$9),\"\",EL$12*$C15)","v":""},null,{"$f":"IF(OR($B15<EN$8,$B15>EN$9),\"\",EN$12*$C15)","v":""},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,2014,{"$f":"C15/(1+D16)","v":0.96618357487922713},{"$f":"$D$6","v":3.5000000000000003E-2},null,{"$f":"IF(OR($B16<F$8,$B16>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C16)","v":""},null,{"$f":"IF(OR($B16<F$8,$B16>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C16)/1000)","v":""},null,{"$f":"IF(OR($B16<J$8,$B16>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C16)","v":""},null,{"$f":"IF(OR($B16<J$8,$B16>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<N$8,$B16>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<N$8,$B16>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<R$8,$B16>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<R$8,$B16>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<V$8,$B16>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<V$8,$B16>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C16)/1000)","v":""},null,{"$f":"IF(OR($B16<Z$8,$B16>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C16)/100))","v":""},null,{"$f":"IF(OR($B16<Z$8,$B16>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C16/1000)","v":""},null,{"$f":"IF(OR($B16<AD$8,$B16>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C16/100))","v":""},null,{"$f":"IF(OR($B16<AD$8,$B16>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B16<AO$8,$B16>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C16/100))","v":""},null,{"$f":"IF(OR($B16<AO$8,$B16>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B16<BI$8,$B16>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C16)","v":""},null,{"$f":"IF(OR($B16<BI$8,$B16>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C16/1000)","v":""},null,"",null,{"$f":"IF(OR($B16<BM$8,$B16>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B16)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C16)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B16<BX$8,$B16>BX$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B16<BZ$8,$B16>BZ$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B16<CB$8,$B16>CB$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B16<CD$8,$B16>CD$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B16<CF$8,$B16>CF$9),\"\",VLOOKUP($B16,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2015,{"$f":"C16/(1+D17)","v":0.93351070036640305},3.5000000000000003E-2,null,{"$f":"IF(OR($B17<F$8,$B17>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C17)","v":""},null,{"$f":"IF(OR($B17<F$8,$B17>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C17)/1000)","v":""},null,{"$f":"IF(OR($B17<J$8,$B17>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C17)","v":""},null,{"$f":"IF(OR($B17<J$8,$B17>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<N$8,$B17>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<N$8,$B17>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<R$8,$B17>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<R$8,$B17>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<V$8,$B17>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<V$8,$B17>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C17)/1000)","v":""},null,{"$f":"IF(OR($B17<Z$8,$B17>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C17)/100))","v":""},null,{"$f":"IF(OR($B17<Z$8,$B17>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C17/1000)","v":""},null,{"$f":"IF(OR($B17<AD$8,$B17>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C17/100))","v":""},null,{"$f":"IF(OR($B17<AD$8,$B17>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B17<AO$8,$B17>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C17/100))","v":""},null,{"$f":"IF(OR($B17<AO$8,$B17>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B17<BI$8,$B17>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C17)","v":""},null,{"$f":"IF(OR($B17<BI$8,$B17>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C17/1000)","v":""},null,"",null,{"$f":"IF(OR($B17<BM$8,$B17>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B17)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C17)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B17<BX$8,$B17>BX$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B17<BZ$8,$B17>BZ$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B17<CB$8,$B17>CB$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B17<CD$8,$B17>CD$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B17<CF$8,$B17>CF$9),\"\",VLOOKUP($B17,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2016,0.90194270566802237,3.5000000000000003E-2,null,{"$f":"IF(OR($B18<F$8,$B18>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C18)","v":""},null,{"$f":"IF(OR($B18<F$8,$B18>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C18)/1000)","v":""},null,{"$f":"IF(OR($B18<J$8,$B18>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C18)","v":""},null,{"$f":"IF(OR($B18<J$8,$B18>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<N$8,$B18>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<N$8,$B18>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<R$8,$B18>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<R$8,$B18>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<V$8,$B18>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<V$8,$B18>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C18)/1000)","v":""},null,{"$f":"IF(OR($B18<Z$8,$B18>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C18)/100))","v":""},null,{"$f":"IF(OR($B18<Z$8,$B18>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C18/1000)","v":""},null,{"$f":"IF(OR($B18<AD$8,$B18>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C18/100))","v":""},null,{"$f":"IF(OR($B18<AD$8,$B18>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B18<AO$8,$B18>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C18/100))","v":""},null,{"$f":"IF(OR($B18<AO$8,$B18>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B18<BI$8,$B18>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C18)","v":""},null,{"$f":"IF(OR($B18<BI$8,$B18>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C18/1000)","v":""},null,"",null,{"$f":"IF(OR($B18<BM$8,$B18>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B18)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C18)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B18<BX$8,$B18>BX$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B18<BZ$8,$B18>BZ$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B18<CB$8,$B18>CB$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B18<CD$8,$B18>CD$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B18<CF$8,$B18>CF$9),\"\",VLOOKUP($B18,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,-15739.802156612659,null,"",null,"",null,"",null,"",null,"",null,""]
[null,2017,0.87144222769857238,3.5000000000000003E-2,null,{"$f":"IF(OR($B19<F$8,$B19>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C19)","v":""},null,{"$f":"IF(OR($B19<F$8,$B19>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C19)/1000)","v":""},null,{"$f":"IF(OR($B19<J$8,$B19>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C19)","v":""},null,{"$f":"IF(OR($B19<J$8,$B19>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<N$8,$B19>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<N$8,$B19>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<R$8,$B19>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<R$8,$B19>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<V$8,$B19>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<V$8,$B19>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C19)/1000)","v":""},null,{"$f":"IF(OR($B19<Z$8,$B19>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C19)/100))","v":""},null,{"$f":"IF(OR($B19<Z$8,$B19>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C19/1000)","v":""},null,{"$f":"IF(OR($B19<AD$8,$B19>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C19/100))","v":""},null,{"$f":"IF(OR($B19<AD$8,$B19>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B19<AO$8,$B19>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C19/100))","v":""},null,{"$f":"IF(OR($B19<AO$8,$B19>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,3022.1616456586489,null,2004.1284998479071,null,{"$f":"IF(OR($B19<BI$8,$B19>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C19)","v":""},null,{"$f":"IF(OR($B19<BI$8,$B19>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C19/1000)","v":""},null,"",null,{"$f":"IF(OR($B19<BM$8,$B19>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B19)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C19)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B19<BX$8,$B19>BX$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B19<BZ$8,$B19>BZ$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B19<CB$8,$B19>CB$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B19<CD$8,$B19>CD$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B19<CF$8,$B19>CF$9),\"\",VLOOKUP($B19,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,178297.07978712791,null,null,0,null,29288.266973032209,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,100913.00996749468,null,null,9802.8536193812415,null,"",null,"",null,-15207.538315567786,null,"",null,40004.426904730666,null,"",null,"",null,"",null,""]
[null,2018,0.84197316685852408,3.5000000000000003E-2,null,{"$f":"IF(OR($B20<F$8,$B20>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C20)","v":""},null,{"$f":"IF(OR($B20<F$8,$B20>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C20)/1000)","v":""},null,{"$f":"IF(OR($B20<J$8,$B20>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C20)","v":""},null,{"$f":"IF(OR($B20<J$8,$B20>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<N$8,$B20>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<N$8,$B20>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<R$8,$B20>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<R$8,$B20>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<V$8,$B20>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<V$8,$B20>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C20)/1000)","v":""},null,{"$f":"IF(OR($B20<Z$8,$B20>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C20)/100))","v":""},null,{"$f":"IF(OR($B20<Z$8,$B20>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C20/1000)","v":""},null,{"$f":"IF(OR($B20<AD$8,$B20>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C20/100))","v":""},null,{"$f":"IF(OR($B20<AD$8,$B20>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B20<AO$8,$B20>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C20/100))","v":""},null,{"$f":"IF(OR($B20<AO$8,$B20>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2919.9629426653614,null,1936.3560385003934,null,{"$f":"IF(OR($B20<BI$8,$B20>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C20)","v":""},null,{"$f":"IF(OR($B20<BI$8,$B20>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C20/1000)","v":""},null,"",null,{"$f":"IF(OR($B20<BM$8,$B20>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B20)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C20)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B20<BX$8,$B20>BX$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B20<BZ$8,$B20>BZ$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B20<CB$8,$B20>CB$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B20<CD$8,$B20>CD$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B20<CF$8,$B20>CF$9),\"\",VLOOKUP($B20,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,28297.842486021462,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,97500.492722217095,null,null,9471.3561539915372,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2019,0.81350064430775282,3.5000000000000003E-2,null,{"$f":"IF(OR($B21<F$8,$B21>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C21)","v":""},null,{"$f":"IF(OR($B21<F$8,$B21>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C21)/1000)","v":""},null,{"$f":"IF(OR($B21<J$8,$B21>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C21)","v":""},null,{"$f":"IF(OR($B21<J$8,$B21>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<N$8,$B21>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<N$8,$B21>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<R$8,$B21>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<R$8,$B21>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<V$8,$B21>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<V$8,$B21>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C21)/1000)","v":""},null,{"$f":"IF(OR($B21<Z$8,$B21>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C21)/100))","v":""},null,{"$f":"IF(OR($B21<Z$8,$B21>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C21/1000)","v":""},null,{"$f":"IF(OR($B21<AD$8,$B21>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C21/100))","v":""},null,{"$f":"IF(OR($B21<AD$8,$B21>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B21<AO$8,$B21>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C21/100))","v":""},null,{"$f":"IF(OR($B21<AO$8,$B21>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2821.220234459287,null,1870.8753995172883,null,{"$f":"IF(OR($B21<BI$8,$B21>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C21)","v":""},null,{"$f":"IF(OR($B21<BI$8,$B21>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C21/1000)","v":""},null,"",null,{"$f":"IF(OR($B21<BM$8,$B21>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B21)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C21)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B21<BX$8,$B21>BX$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B21<BZ$8,$B21>BZ$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B21<CB$8,$B21>CB$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B21<CD$8,$B21>CD$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B21<CF$8,$B21>CF$9),\"\",VLOOKUP($B21,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,27340.91061451349,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,94203.374610837782,null,null,9151.0687478179116,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2020,0.78599096068381924,3.5000000000000003E-2,null,{"$f":"IF(OR($B22<F$8,$B22>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C22)","v":""},null,{"$f":"IF(OR($B22<F$8,$B22>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C22)/1000)","v":""},null,{"$f":"IF(OR($B22<J$8,$B22>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C22)","v":""},null,{"$f":"IF(OR($B22<J$8,$B22>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<N$8,$B22>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<N$8,$B22>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<R$8,$B22>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<R$8,$B22>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<V$8,$B22>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<V$8,$B22>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C22)/1000)","v":""},null,{"$f":"IF(OR($B22<Z$8,$B22>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C22)/100))","v":""},null,{"$f":"IF(OR($B22<Z$8,$B22>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C22/1000)","v":""},null,{"$f":"IF(OR($B22<AD$8,$B22>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C22/100))","v":""},null,{"$f":"IF(OR($B22<AD$8,$B22>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B22<AO$8,$B22>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C22/100))","v":""},null,{"$f":"IF(OR($B22<AO$8,$B22>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2725.8166516514852,null,1807.6090816592161,null,{"$f":"IF(OR($B22<BI$8,$B22>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C22)","v":""},null,{"$f":"IF(OR($B22<BI$8,$B22>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C22/1000)","v":""},null,"",null,{"$f":"IF(OR($B22<BM$8,$B22>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B22)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C22)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B22<BX$8,$B22>BX$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B22<BZ$8,$B22>BZ$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B22<CB$8,$B22>CB$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B22<CD$8,$B22>CD$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B22<CF$8,$B22>CF$9),\"\",VLOOKUP($B22,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,26416.338757984053,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,91017.753247186265,null,null,8841.6123167322821,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2021,0.75941155621625056,3.5000000000000003E-2,null,{"$f":"IF(OR($B23<F$8,$B23>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C23)","v":""},null,{"$f":"IF(OR($B23<F$8,$B23>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C23)/1000)","v":""},null,{"$f":"IF(OR($B23<J$8,$B23>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C23)","v":""},null,{"$f":"IF(OR($B23<J$8,$B23>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<N$8,$B23>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<N$8,$B23>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<R$8,$B23>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<R$8,$B23>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<V$8,$B23>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<V$8,$B23>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C23)/1000)","v":""},null,{"$f":"IF(OR($B23<Z$8,$B23>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C23)/100))","v":""},null,{"$f":"IF(OR($B23<Z$8,$B23>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C23/1000)","v":""},null,{"$f":"IF(OR($B23<AD$8,$B23>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C23/100))","v":""},null,{"$f":"IF(OR($B23<AD$8,$B23>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B23<AO$8,$B23>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C23/100))","v":""},null,{"$f":"IF(OR($B23<AO$8,$B23>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2633.639276957957,null,1746.4822045016583,null,{"$f":"IF(OR($B23<BI$8,$B23>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C23)","v":""},null,{"$f":"IF(OR($B23<BI$8,$B23>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C23/1000)","v":""},null,"",null,{"$f":"IF(OR($B23<BM$8,$B23>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B23)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C23)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B23<BX$8,$B23>BX$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B23<BZ$8,$B23>BZ$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B23<CB$8,$B23>CB$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B23<CD$8,$B23>CD$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B23<CF$8,$B23>CF$9),\"\",VLOOKUP($B23,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,25523.032616409717,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,87939.858209841812,null,null,8542.6205958766022,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2022,0.73373097218961414,3.5000000000000003E-2,null,{"$f":"IF(OR($B24<F$8,$B24>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C24)","v":""},null,{"$f":"IF(OR($B24<F$8,$B24>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C24)/1000)","v":""},null,{"$f":"IF(OR($B24<J$8,$B24>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C24)","v":""},null,{"$f":"IF(OR($B24<J$8,$B24>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<N$8,$B24>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<N$8,$B24>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<R$8,$B24>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<R$8,$B24>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<V$8,$B24>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<V$8,$B24>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C24)/1000)","v":""},null,{"$f":"IF(OR($B24<Z$8,$B24>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C24)/100))","v":""},null,{"$f":"IF(OR($B24<Z$8,$B24>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C24/1000)","v":""},null,{"$f":"IF(OR($B24<AD$8,$B24>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C24/100))","v":""},null,{"$f":"IF(OR($B24<AD$8,$B24>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B24<AO$8,$B24>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C24/100))","v":""},null,{"$f":"IF(OR($B24<AO$8,$B24>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2544.5790115535819,null,1687.4224198083657,null,{"$f":"IF(OR($B24<BI$8,$B24>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C24)","v":""},null,{"$f":"IF(OR($B24<BI$8,$B24>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C24/1000)","v":""},null,"",null,{"$f":"IF(OR($B24<BM$8,$B24>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B24)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C24)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B24<BX$8,$B24>BX$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B24<BZ$8,$B24>BZ$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B24<CB$8,$B24>CB$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B24<CD$8,$B24>CD$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B24<CF$8,$B24>CF$9),\"\",VLOOKUP($B24,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,24659.934895081853,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,84966.046579557311,null,null,8253.7397061609699,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2023,0.70891881370977217,3.5000000000000003E-2,null,{"$f":"IF(OR($B25<F$8,$B25>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C25)","v":""},null,{"$f":"IF(OR($B25<F$8,$B25>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C25)/1000)","v":""},null,{"$f":"IF(OR($B25<J$8,$B25>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C25)","v":""},null,{"$f":"IF(OR($B25<J$8,$B25>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<N$8,$B25>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<N$8,$B25>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<R$8,$B25>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<R$8,$B25>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<V$8,$B25>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<V$8,$B25>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C25)/1000)","v":""},null,{"$f":"IF(OR($B25<Z$8,$B25>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C25)/100))","v":""},null,{"$f":"IF(OR($B25<Z$8,$B25>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C25/1000)","v":""},null,{"$f":"IF(OR($B25<AD$8,$B25>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C25/100))","v":""},null,{"$f":"IF(OR($B25<AD$8,$B25>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B25<AO$8,$B25>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C25/100))","v":""},null,{"$f":"IF(OR($B25<AO$8,$B25>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2458.5304459454901,null,1630.3598259018027,null,{"$f":"IF(OR($B25<BI$8,$B25>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C25)","v":""},null,{"$f":"IF(OR($B25<BI$8,$B25>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C25/1000)","v":""},null,"",null,{"$f":"IF(OR($B25<BM$8,$B25>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B25)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C25)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B25<BX$8,$B25>BX$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B25<BZ$8,$B25>BZ$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B25<CB$8,$B25>CB$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B25<CD$8,$B25>CD$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B25<CF$8,$B25>CF$9),\"\",VLOOKUP($B25,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,23826.024053219182,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,82092.798627591619,null,null,7974.627735421227,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2024,0.68494571372924851,3.5000000000000003E-2,null,{"$f":"IF(OR($B26<F$8,$B26>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C26)","v":""},null,{"$f":"IF(OR($B26<F$8,$B26>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C26)/1000)","v":""},null,{"$f":"IF(OR($B26<J$8,$B26>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C26)","v":""},null,{"$f":"IF(OR($B26<J$8,$B26>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<N$8,$B26>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<N$8,$B26>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<R$8,$B26>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<R$8,$B26>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<V$8,$B26>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<V$8,$B26>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C26)/1000)","v":""},null,{"$f":"IF(OR($B26<Z$8,$B26>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C26)/100))","v":""},null,{"$f":"IF(OR($B26<Z$8,$B26>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C26/1000)","v":""},null,{"$f":"IF(OR($B26<AD$8,$B26>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C26/100))","v":""},null,{"$f":"IF(OR($B26<AD$8,$B26>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B26<AO$8,$B26>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C26/100))","v":""},null,{"$f":"IF(OR($B26<AO$8,$B26>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2375.3917352130338,null,1575.226884929278,null,{"$f":"IF(OR($B26<BI$8,$B26>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C26)","v":""},null,{"$f":"IF(OR($B26<BI$8,$B26>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C26/1000)","v":""},null,"",null,{"$f":"IF(OR($B26<BM$8,$B26>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B26)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C26)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B26<BX$8,$B26>BX$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B26<BZ$8,$B26>BZ$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B26<CB$8,$B26>CB$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B26<CD$8,$B26>CD$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B26<CF$8,$B26>CF$9),\"\",VLOOKUP($B26,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,23020.313094897763,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,79316.713649846977,null,null,7704.9543337403165,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2025,0.66178329828912907,3.5000000000000003E-2,null,{"$f":"IF(OR($B27<F$8,$B27>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C27)","v":""},null,{"$f":"IF(OR($B27<F$8,$B27>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C27)/1000)","v":""},null,{"$f":"IF(OR($B27<J$8,$B27>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C27)","v":""},null,{"$f":"IF(OR($B27<J$8,$B27>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<N$8,$B27>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<N$8,$B27>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<R$8,$B27>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<R$8,$B27>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<V$8,$B27>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<V$8,$B27>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C27)/1000)","v":""},null,{"$f":"IF(OR($B27<Z$8,$B27>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C27)/100))","v":""},null,{"$f":"IF(OR($B27<Z$8,$B27>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C27/1000)","v":""},null,{"$f":"IF(OR($B27<AD$8,$B27>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C27/100))","v":""},null,{"$f":"IF(OR($B27<AD$8,$B27>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B27<AO$8,$B27>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C27/100))","v":""},null,{"$f":"IF(OR($B27<AO$8,$B27>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2295.0644784666997,null,1521.9583429268389,null,{"$f":"IF(OR($B27<BI$8,$B27>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C27)","v":""},null,{"$f":"IF(OR($B27<BI$8,$B27>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C27/1000)","v":""},null,"",null,{"$f":"IF(OR($B27<BM$8,$B27>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B27)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C27)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B27<BX$8,$B27>BX$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B27<BZ$8,$B27>BZ$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B27<CB$8,$B27>CB$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B27<CD$8,$B27>CD$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B27<CF$8,$B27>CF$9),\"\",VLOOKUP($B27,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,22241.848400867406,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,76634.505941881143,null,null,7444.4003224544131,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2026,0.63940415293635666,3.5000000000000003E-2,null,{"$f":"IF(OR($B28<F$8,$B28>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C28)","v":""},null,{"$f":"IF(OR($B28<F$8,$B28>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C28)/1000)","v":""},null,{"$f":"IF(OR($B28<J$8,$B28>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C28)","v":""},null,{"$f":"IF(OR($B28<J$8,$B28>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<N$8,$B28>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<N$8,$B28>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<R$8,$B28>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<R$8,$B28>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<V$8,$B28>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<V$8,$B28>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C28)/1000)","v":""},null,{"$f":"IF(OR($B28<Z$8,$B28>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C28)/100))","v":""},null,{"$f":"IF(OR($B28<Z$8,$B28>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C28/1000)","v":""},null,{"$f":"IF(OR($B28<AD$8,$B28>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C28/100))","v":""},null,{"$f":"IF(OR($B28<AD$8,$B28>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B28<AO$8,$B28>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C28/100))","v":""},null,{"$f":"IF(OR($B28<AO$8,$B28>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2217.4536023832848,null,1470.4911525863179,null,{"$f":"IF(OR($B28<BI$8,$B28>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C28)","v":""},null,{"$f":"IF(OR($B28<BI$8,$B28>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C28/1000)","v":""},null,"",null,{"$f":"IF(OR($B28<BM$8,$B28>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B28)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C28)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B28<BX$8,$B28>BX$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B28<BZ$8,$B28>BZ$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B28<CB$8,$B28>CB$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B28<CD$8,$B28>CD$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B28<CF$8,$B28>CF$9),\"\",VLOOKUP($B28,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,21489.708599871894,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,74043.000910030096,null,null,7192.6573163810763,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2027,0.61778179027667313,3.5000000000000003E-2,null,{"$f":"IF(OR($B29<F$8,$B29>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C29)","v":""},null,{"$f":"IF(OR($B29<F$8,$B29>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C29)/1000)","v":""},null,{"$f":"IF(OR($B29<J$8,$B29>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C29)","v":""},null,{"$f":"IF(OR($B29<J$8,$B29>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<N$8,$B29>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<N$8,$B29>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<R$8,$B29>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<R$8,$B29>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<V$8,$B29>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<V$8,$B29>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C29)/1000)","v":""},null,{"$f":"IF(OR($B29<Z$8,$B29>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C29)/100))","v":""},null,{"$f":"IF(OR($B29<Z$8,$B29>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C29/1000)","v":""},null,{"$f":"IF(OR($B29<AD$8,$B29>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C29/100))","v":""},null,{"$f":"IF(OR($B29<AD$8,$B29>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B29<AO$8,$B29>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C29/100))","v":""},null,{"$f":"IF(OR($B29<AO$8,$B29>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2142.4672486795025,null,1420.7643986341236,null,{"$f":"IF(OR($B29<BI$8,$B29>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C29)","v":""},null,{"$f":"IF(OR($B29<BI$8,$B29>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C29/1000)","v":""},null,"",null,{"$f":"IF(OR($B29<BM$8,$B29>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B29)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C29)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B29<BX$8,$B29>BX$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B29<BZ$8,$B29>BZ$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B29<CB$8,$B29>CB$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B29<CD$8,$B29>CD$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B29<CF$8,$B29>CF$9),\"\",VLOOKUP($B29,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,20763.003478137096,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,71539.13131403875,null,null,6949.4273588222959,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2028,0.59689061862480497,3.5000000000000003E-2,null,{"$f":"IF(OR($B30<F$8,$B30>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C30)","v":""},null,{"$f":"IF(OR($B30<F$8,$B30>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C30)/1000)","v":""},null,{"$f":"IF(OR($B30<J$8,$B30>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C30)","v":""},null,{"$f":"IF(OR($B30<J$8,$B30>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<N$8,$B30>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<N$8,$B30>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<R$8,$B30>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<R$8,$B30>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<V$8,$B30>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<V$8,$B30>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C30)/1000)","v":""},null,{"$f":"IF(OR($B30<Z$8,$B30>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C30)/100))","v":""},null,{"$f":"IF(OR($B30<Z$8,$B30>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C30/1000)","v":""},null,{"$f":"IF(OR($B30<AD$8,$B30>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C30/100))","v":""},null,{"$f":"IF(OR($B30<AD$8,$B30>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B30<AO$8,$B30>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C30/100))","v":""},null,{"$f":"IF(OR($B30<AO$8,$B30>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2070.0166653908236,null,1372.7192257334527,null,{"$f":"IF(OR($B30<BI$8,$B30>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C30)","v":""},null,{"$f":"IF(OR($B30<BI$8,$B30>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C30/1000)","v":""},null,"",null,{"$f":"IF(OR($B30<BM$8,$B30>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B30)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C30)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B30<BX$8,$B30>BX$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B30<BZ$8,$B30>BZ$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B30<CB$8,$B30>CB$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B30<CD$8,$B30>CD$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B30<CF$8,$B30>CF$9),\"\",VLOOKUP($B30,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,20060.872925736323,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,69119.933636752408,null,null,6714.4225689104314,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2029,0.57670591171478747,3.5000000000000003E-2,null,{"$f":"IF(OR($B31<F$8,$B31>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C31)","v":""},null,{"$f":"IF(OR($B31<F$8,$B31>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C31)/1000)","v":""},null,{"$f":"IF(OR($B31<J$8,$B31>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C31)","v":""},null,{"$f":"IF(OR($B31<J$8,$B31>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<N$8,$B31>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<N$8,$B31>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<R$8,$B31>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<R$8,$B31>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<V$8,$B31>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<V$8,$B31>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C31)/1000)","v":""},null,{"$f":"IF(OR($B31<Z$8,$B31>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C31)/100))","v":""},null,{"$f":"IF(OR($B31<Z$8,$B31>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C31/1000)","v":""},null,{"$f":"IF(OR($B31<AD$8,$B31>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C31/100))","v":""},null,{"$f":"IF(OR($B31<AD$8,$B31>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B31<AO$8,$B31>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C31/100))","v":""},null,{"$f":"IF(OR($B31<AO$8,$B31>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,2000.016101826883,null,1326.2987688245921,null,{"$f":"IF(OR($B31<BI$8,$B31>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C31)","v":""},null,{"$f":"IF(OR($B31<BI$8,$B31>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C31/1000)","v":""},null,"",null,{"$f":"IF(OR($B31<BM$8,$B31>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B31)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C31)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B31<BX$8,$B31>BX$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B31<BZ$8,$B31>BZ$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B31<CB$8,$B31>CB$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B31<CD$8,$B31>CD$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B31<CF$8,$B31>CF$9),\"\",VLOOKUP($B31,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,19382.485918585822,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,66782.544576572385,null,null,6487.3648008796445,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2030,0.55720377943457733,3.5000000000000003E-2,null,{"$f":"IF(OR($B32<F$8,$B32>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C32)","v":""},null,{"$f":"IF(OR($B32<F$8,$B32>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C32)/1000)","v":""},null,{"$f":"IF(OR($B32<J$8,$B32>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C32)","v":""},null,{"$f":"IF(OR($B32<J$8,$B32>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<N$8,$B32>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<N$8,$B32>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<R$8,$B32>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<R$8,$B32>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<V$8,$B32>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<V$8,$B32>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C32)/1000)","v":""},null,{"$f":"IF(OR($B32<Z$8,$B32>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C32)/100))","v":""},null,{"$f":"IF(OR($B32<Z$8,$B32>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C32/1000)","v":""},null,{"$f":"IF(OR($B32<AD$8,$B32>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C32/100))","v":""},null,{"$f":"IF(OR($B32<AD$8,$B32>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B32<AO$8,$B32>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C32/100))","v":""},null,{"$f":"IF(OR($B32<AO$8,$B32>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1932.3827070791142,null,1281.4480858208622,null,{"$f":"IF(OR($B32<BI$8,$B32>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C32)","v":""},null,{"$f":"IF(OR($B32<BI$8,$B32>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C32/1000)","v":""},null,"",null,{"$f":"IF(OR($B32<BM$8,$B32>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B32)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C32)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B32<BX$8,$B32>BX$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B32<BZ$8,$B32>BZ$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B32<CB$8,$B32>CB$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B32<CD$8,$B32>CD$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B32<CF$8,$B32>CF$9),\"\",VLOOKUP($B32,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,18727.039534865533,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,64524.197658524055,null,null,6267.9853148595603,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2031,0.53836113955031628,3.5000000000000003E-2,null,{"$f":"IF(OR($B33<F$8,$B33>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C33)","v":""},null,{"$f":"IF(OR($B33<F$8,$B33>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C33)/1000)","v":""},null,{"$f":"IF(OR($B33<J$8,$B33>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C33)","v":""},null,{"$f":"IF(OR($B33<J$8,$B33>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<N$8,$B33>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<N$8,$B33>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<R$8,$B33>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<R$8,$B33>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<V$8,$B33>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<V$8,$B33>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C33)/1000)","v":""},null,{"$f":"IF(OR($B33<Z$8,$B33>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C33)/100))","v":""},null,{"$f":"IF(OR($B33<Z$8,$B33>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C33/1000)","v":""},null,{"$f":"IF(OR($B33<AD$8,$B33>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C33/100))","v":""},null,{"$f":"IF(OR($B33<AD$8,$B33>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B33<AO$8,$B33>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C33/100))","v":""},null,{"$f":"IF(OR($B33<AO$8,$B33>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1867.0364319604969,null,1238.1140925805432,null,{"$f":"IF(OR($B33<BI$8,$B33>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C33)","v":""},null,{"$f":"IF(OR($B33<BI$8,$B33>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C33/1000)","v":""},null,"",null,{"$f":"IF(OR($B33<BM$8,$B33>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B33)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C33)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B33<BX$8,$B33>BX$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B33<BZ$8,$B33>BZ$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B33<CB$8,$B33>CB$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B33<CD$8,$B33>CD$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B33<CF$8,$B33>CF$9),\"\",VLOOKUP($B33,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,18093.758004700998,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,62342.219959926624,null,null,6056.0244588015075,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2032,0.520155690386779,3.5000000000000003E-2,null,{"$f":"IF(OR($B34<F$8,$B34>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C34)","v":""},null,{"$f":"IF(OR($B34<F$8,$B34>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C34)/1000)","v":""},null,{"$f":"IF(OR($B34<J$8,$B34>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C34)","v":""},null,{"$f":"IF(OR($B34<J$8,$B34>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<N$8,$B34>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<N$8,$B34>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<R$8,$B34>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<R$8,$B34>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<V$8,$B34>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<V$8,$B34>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C34)/1000)","v":""},null,{"$f":"IF(OR($B34<Z$8,$B34>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C34)/100))","v":""},null,{"$f":"IF(OR($B34<Z$8,$B34>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C34/1000)","v":""},null,{"$f":"IF(OR($B34<AD$8,$B34>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C34/100))","v":""},null,{"$f":"IF(OR($B34<AD$8,$B34>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B34<AO$8,$B34>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C34/100))","v":""},null,{"$f":"IF(OR($B34<AO$8,$B34>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1803.8999342613495,null,1196.2455000778195,null,{"$f":"IF(OR($B34<BI$8,$B34>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C34)","v":""},null,{"$f":"IF(OR($B34<BI$8,$B34>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C34/1000)","v":""},null,"",null,{"$f":"IF(OR($B34<BM$8,$B34>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B34)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C34)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B34<BX$8,$B34>BX$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B34<BZ$8,$B34>BZ$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B34<CB$8,$B34>CB$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B34<CD$8,$B34>CD$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B34<CF$8,$B34>CF$9),\"\",VLOOKUP($B34,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,17481.891791981641,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,60234.028946789011,null,null,5851.231361160877,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2033,0.50256588443167061,3.5000000000000003E-2,null,{"$f":"IF(OR($B35<F$8,$B35>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C35)","v":""},null,{"$f":"IF(OR($B35<F$8,$B35>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C35)/1000)","v":""},null,{"$f":"IF(OR($B35<J$8,$B35>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C35)","v":""},null,{"$f":"IF(OR($B35<J$8,$B35>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<N$8,$B35>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<N$8,$B35>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<R$8,$B35>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<R$8,$B35>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<V$8,$B35>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<V$8,$B35>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C35)/1000)","v":""},null,{"$f":"IF(OR($B35<Z$8,$B35>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C35)/100))","v":""},null,{"$f":"IF(OR($B35<Z$8,$B35>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C35/1000)","v":""},null,{"$f":"IF(OR($B35<AD$8,$B35>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C35/100))","v":""},null,{"$f":"IF(OR($B35<AD$8,$B35>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B35<AO$8,$B35>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C35/100))","v":""},null,{"$f":"IF(OR($B35<AO$8,$B35>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1742.8984872090336,null,1155.7927536983766,null,{"$f":"IF(OR($B35<BI$8,$B35>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C35)","v":""},null,{"$f":"IF(OR($B35<BI$8,$B35>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C35/1000)","v":""},null,"",null,{"$f":"IF(OR($B35<BM$8,$B35>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B35)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C35)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B35<BX$8,$B35>BX$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B35<BZ$8,$B35>BZ$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B35<CB$8,$B35>CB$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B35<CD$8,$B35>CD$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B35<CF$8,$B35>CF$9),\"\",VLOOKUP($B35,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,16890.716707228639,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,58197.129417187454,null,null,5653.3636339718623,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2034,0.48557090283253201,3.5000000000000003E-2,null,{"$f":"IF(OR($B36<F$8,$B36>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C36)","v":""},null,{"$f":"IF(OR($B36<F$8,$B36>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C36)/1000)","v":""},null,{"$f":"IF(OR($B36<J$8,$B36>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C36)","v":""},null,{"$f":"IF(OR($B36<J$8,$B36>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<N$8,$B36>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<N$8,$B36>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<R$8,$B36>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<R$8,$B36>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<V$8,$B36>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<V$8,$B36>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C36)/1000)","v":""},null,{"$f":"IF(OR($B36<Z$8,$B36>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C36)/100))","v":""},null,{"$f":"IF(OR($B36<Z$8,$B36>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C36/1000)","v":""},null,{"$f":"IF(OR($B36<AD$8,$B36>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C36/100))","v":""},null,{"$f":"IF(OR($B36<AD$8,$B36>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B36<AO$8,$B36>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C36/100))","v":""},null,{"$f":"IF(OR($B36<AO$8,$B36>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1683.959891023221,null,1116.7079745878034,null,{"$f":"IF(OR($B36<BI$8,$B36>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C36)","v":""},null,{"$f":"IF(OR($B36<BI$8,$B36>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C36/1000)","v":""},null,"",null,{"$f":"IF(OR($B36<BM$8,$B36>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B36)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C36)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B36<BX$8,$B36>BX$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B36<BZ$8,$B36>BZ$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B36<CB$8,$B36>CB$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B36<CD$8,$B36>CD$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B36<CF$8,$B36>CF$9),\"\",VLOOKUP($B36,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,16319.533050462454,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,56229.110548007207,null,null,5462.1870859631526,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2035,0.46915063075606961,3.5000000000000003E-2,null,{"$f":"IF(OR($B37<F$8,$B37>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C37)","v":""},null,{"$f":"IF(OR($B37<F$8,$B37>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C37)/1000)","v":""},null,{"$f":"IF(OR($B37<J$8,$B37>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C37)","v":""},null,{"$f":"IF(OR($B37<J$8,$B37>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<N$8,$B37>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<N$8,$B37>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<R$8,$B37>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<R$8,$B37>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<V$8,$B37>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<V$8,$B37>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C37)/1000)","v":""},null,{"$f":"IF(OR($B37<Z$8,$B37>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C37)/100))","v":""},null,{"$f":"IF(OR($B37<Z$8,$B37>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C37/1000)","v":""},null,{"$f":"IF(OR($B37<AD$8,$B37>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C37/100))","v":""},null,{"$f":"IF(OR($B37<AD$8,$B37>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B37<AO$8,$B37>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C37/100))","v":""},null,{"$f":"IF(OR($B37<AO$8,$B37>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1627.0143874620494,null,1078.944902983385,null,{"$f":"IF(OR($B37<BI$8,$B37>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C37)","v":""},null,{"$f":"IF(OR($B37<BI$8,$B37>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C37/1000)","v":""},null,"",null,{"$f":"IF(OR($B37<BM$8,$B37>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B37)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C37)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B37<BX$8,$B37>BX$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B37<BZ$8,$B37>BZ$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B37<CB$8,$B37>CB$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B37<CD$8,$B37>CD$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B37<CF$8,$B37>CF$9),\"\",VLOOKUP($B37,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,15767.664783055512,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,54327.643041552859,null,null,5277.4754453750274,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2036,0.45328563358074364,3.5000000000000003E-2,null,{"$f":"IF(OR($B38<F$8,$B38>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C38)","v":""},null,{"$f":"IF(OR($B38<F$8,$B38>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C38)/1000)","v":""},null,{"$f":"IF(OR($B38<J$8,$B38>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C38)","v":""},null,{"$f":"IF(OR($B38<J$8,$B38>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<N$8,$B38>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<N$8,$B38>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<R$8,$B38>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<R$8,$B38>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<V$8,$B38>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<V$8,$B38>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C38)/1000)","v":""},null,{"$f":"IF(OR($B38<Z$8,$B38>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C38)/100))","v":""},null,{"$f":"IF(OR($B38<Z$8,$B38>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C38/1000)","v":""},null,{"$f":"IF(OR($B38<AD$8,$B38>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C38/100))","v":""},null,{"$f":"IF(OR($B38<AD$8,$B38>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B38<AO$8,$B38>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C38/100))","v":""},null,{"$f":"IF(OR($B38<AO$8,$B38>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1571.994577258019,null,1042.4588434622078,null,{"$f":"IF(OR($B38<BI$8,$B38>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C38)","v":""},null,{"$f":"IF(OR($B38<BI$8,$B38>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C38/1000)","v":""},null,"",null,{"$f":"IF(OR($B38<BM$8,$B38>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B38)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C38)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B38<BX$8,$B38>BX$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B38<BZ$8,$B38>BZ$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B38<CB$8,$B38>CB$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B38<CD$8,$B38>CD$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B38<CF$8,$B38>CF$9),\"\",VLOOKUP($B38,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,15234.45872758987,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,52490.47636865011,null,null,5099.0100921497851,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2037,0.43795713389443836,3.5000000000000003E-2,null,{"$f":"IF(OR($B39<F$8,$B39>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C39)","v":""},null,{"$f":"IF(OR($B39<F$8,$B39>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C39)/1000)","v":""},null,{"$f":"IF(OR($B39<J$8,$B39>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C39)","v":""},null,{"$f":"IF(OR($B39<J$8,$B39>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<N$8,$B39>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<N$8,$B39>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<R$8,$B39>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<R$8,$B39>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<V$8,$B39>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<V$8,$B39>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C39)/1000)","v":""},null,{"$f":"IF(OR($B39<Z$8,$B39>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C39)/100))","v":""},null,{"$f":"IF(OR($B39<Z$8,$B39>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C39/1000)","v":""},null,{"$f":"IF(OR($B39<AD$8,$B39>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C39/100))","v":""},null,{"$f":"IF(OR($B39<AD$8,$B39>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B39<AO$8,$B39>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C39/100))","v":""},null,{"$f":"IF(OR($B39<AO$8,$B39>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1518.8353403459123,null,1007.2066120407807,null,{"$f":"IF(OR($B39<BI$8,$B39>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C39)","v":""},null,{"$f":"IF(OR($B39<BI$8,$B39>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C39/1000)","v":""},null,"",null,{"$f":"IF(OR($B39<BM$8,$B39>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B39)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C39)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B39<BX$8,$B39>BX$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B39<BZ$8,$B39>BZ$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B39<CB$8,$B39>CB$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B39<CD$8,$B39>CD$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B39<CF$8,$B39>CF$9),\"\",VLOOKUP($B39,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,14719.283794772822,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,50715.436104975961,null,null,4926.5797991785366,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2038,0.42314698926998878,3.5000000000000003E-2,null,{"$f":"IF(OR($B40<F$8,$B40>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C40)","v":""},null,{"$f":"IF(OR($B40<F$8,$B40>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C40)/1000)","v":""},null,{"$f":"IF(OR($B40<J$8,$B40>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C40)","v":""},null,{"$f":"IF(OR($B40<J$8,$B40>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<N$8,$B40>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<N$8,$B40>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<R$8,$B40>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<R$8,$B40>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<V$8,$B40>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<V$8,$B40>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C40)/1000)","v":""},null,{"$f":"IF(OR($B40<Z$8,$B40>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C40)/100))","v":""},null,{"$f":"IF(OR($B40<Z$8,$B40>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C40/1000)","v":""},null,{"$f":"IF(OR($B40<AD$8,$B40>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C40/100))","v":""},null,{"$f":"IF(OR($B40<AD$8,$B40>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B40<AO$8,$B40>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C40/100))","v":""},null,{"$f":"IF(OR($B40<AO$8,$B40>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1467.473758788321,null,973.14648506355627,null,{"$f":"IF(OR($B40<BI$8,$B40>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C40)","v":""},null,{"$f":"IF(OR($B40<BI$8,$B40>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C40/1000)","v":""},null,"",null,{"$f":"IF(OR($B40<BM$8,$B40>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B40)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C40)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B40<BX$8,$B40>BX$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B40<BZ$8,$B40>BZ$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B40<CB$8,$B40>CB$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B40<CD$8,$B40>CD$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B40<CF$8,$B40>CF$9),\"\",VLOOKUP($B40,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,14221.530236495482,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,49000.4213574647,null,null,4759.9804822981041,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2039,0.40883767079225974,3.5000000000000003E-2,null,{"$f":"IF(OR($B41<F$8,$B41>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C41)","v":""},null,{"$f":"IF(OR($B41<F$8,$B41>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C41)/1000)","v":""},null,{"$f":"IF(OR($B41<J$8,$B41>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C41)","v":""},null,{"$f":"IF(OR($B41<J$8,$B41>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<N$8,$B41>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<N$8,$B41>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<R$8,$B41>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<R$8,$B41>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<V$8,$B41>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<V$8,$B41>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C41)/1000)","v":""},null,{"$f":"IF(OR($B41<Z$8,$B41>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C41)/100))","v":""},null,{"$f":"IF(OR($B41<Z$8,$B41>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C41/1000)","v":""},null,{"$f":"IF(OR($B41<AD$8,$B41>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C41/100))","v":""},null,{"$f":"IF(OR($B41<AD$8,$B41>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B41<AO$8,$B41>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C41/100))","v":""},null,{"$f":"IF(OR($B41<AO$8,$B41>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1417.8490423075568,null,940.23814981986129,null,{"$f":"IF(OR($B41<BI$8,$B41>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C41)","v":""},null,{"$f":"IF(OR($B41<BI$8,$B41>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C41/1000)","v":""},null,"",null,{"$f":"IF(OR($B41<BM$8,$B41>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B41)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C41)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B41<BX$8,$B41>BX$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B41<BZ$8,$B41>BZ$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B41<CB$8,$B41>CB$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B41<CD$8,$B41>CD$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B41<CF$8,$B41>CF$9),\"\",VLOOKUP($B41,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,13740.608924150225,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,47343.402277743677,null,null,4599.0149587421301,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2040,0.39501224231136212,3.5000000000000003E-2,null,{"$f":"IF(OR($B42<F$8,$B42>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C42)","v":""},null,{"$f":"IF(OR($B42<F$8,$B42>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C42)/1000)","v":""},null,{"$f":"IF(OR($B42<J$8,$B42>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C42)","v":""},null,{"$f":"IF(OR($B42<J$8,$B42>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<N$8,$B42>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<N$8,$B42>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<R$8,$B42>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<R$8,$B42>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<V$8,$B42>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<V$8,$B42>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C42)/1000)","v":""},null,{"$f":"IF(OR($B42<Z$8,$B42>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C42)/100))","v":""},null,{"$f":"IF(OR($B42<Z$8,$B42>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C42/1000)","v":""},null,{"$f":"IF(OR($B42<AD$8,$B42>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C42/100))","v":""},null,{"$f":"IF(OR($B42<AD$8,$B42>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B42<AO$8,$B42>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C42/100))","v":""},null,{"$f":"IF(OR($B42<AO$8,$B42>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1369.9024563358039,null,908.4426568307839,null,{"$f":"IF(OR($B42<BI$8,$B42>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C42)","v":""},null,{"$f":"IF(OR($B42<BI$8,$B42>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C42/1000)","v":""},null,"",null,{"$f":"IF(OR($B42<BM$8,$B42>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B42)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C42)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B42<BX$8,$B42>BX$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B42<BZ$8,$B42>BZ$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B42<CB$8,$B42>CB$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B42<CD$8,$B42>CD$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B42<CF$8,$B42>CF$9),\"\",VLOOKUP($B42,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,13275.950651352876,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,45742.41765965573,null,null,4443.4927137605127,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2041,0.38165434039745133,3.5000000000000003E-2,null,{"$f":"IF(OR($B43<F$8,$B43>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C43)","v":""},null,{"$f":"IF(OR($B43<F$8,$B43>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C43)/1000)","v":""},null,{"$f":"IF(OR($B43<J$8,$B43>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C43)","v":""},null,{"$f":"IF(OR($B43<J$8,$B43>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<N$8,$B43>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<N$8,$B43>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<R$8,$B43>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<R$8,$B43>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<V$8,$B43>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<V$8,$B43>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C43)/1000)","v":""},null,{"$f":"IF(OR($B43<Z$8,$B43>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C43)/100))","v":""},null,{"$f":"IF(OR($B43<Z$8,$B43>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C43/1000)","v":""},null,{"$f":"IF(OR($B43<AD$8,$B43>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C43/100))","v":""},null,{"$f":"IF(OR($B43<AD$8,$B43>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B43<AO$8,$B43>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C43/100))","v":""},null,{"$f":"IF(OR($B43<AO$8,$B43>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1323.5772524983613,null,877.72237374954977,null,{"$f":"IF(OR($B43<BI$8,$B43>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C43)","v":""},null,{"$f":"IF(OR($B43<BI$8,$B43>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C43/1000)","v":""},null,"",null,{"$f":"IF(OR($B43<BM$8,$B43>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B43)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C43)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B43<BX$8,$B43>BX$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B43<BZ$8,$B43>BZ$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B43<CB$8,$B43>CB$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B43<CD$8,$B43>CD$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B43<CF$8,$B43>CF$9),\"\",VLOOKUP($B43,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,12827.005460244325,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,44195.572618024868,null,null,4293.2296751309304,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2042,0.36874815497338298,3.5000000000000003E-2,null,{"$f":"IF(OR($B44<F$8,$B44>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C44)","v":""},null,{"$f":"IF(OR($B44<F$8,$B44>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C44)/1000)","v":""},null,{"$f":"IF(OR($B44<J$8,$B44>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C44)","v":""},null,{"$f":"IF(OR($B44<J$8,$B44>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<N$8,$B44>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<N$8,$B44>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<R$8,$B44>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<R$8,$B44>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<V$8,$B44>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<V$8,$B44>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C44)/1000)","v":""},null,{"$f":"IF(OR($B44<Z$8,$B44>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C44)/100))","v":""},null,{"$f":"IF(OR($B44<Z$8,$B44>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C44/1000)","v":""},null,{"$f":"IF(OR($B44<AD$8,$B44>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C44/100))","v":""},null,{"$f":"IF(OR($B44<AD$8,$B44>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B44<AO$8,$B44>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C44/100))","v":""},null,{"$f":"IF(OR($B44<AO$8,$B44>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1278.8186014476921,null,848.04094082082111,null,{"$f":"IF(OR($B44<BI$8,$B44>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C44)","v":""},null,{"$f":"IF(OR($B44<BI$8,$B44>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C44/1000)","v":""},null,"",null,{"$f":"IF(OR($B44<BM$8,$B44>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B44)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C44)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B44<BX$8,$B44>BX$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B44<BZ$8,$B44>BZ$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B44<CB$8,$B44>CB$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B44<CD$8,$B44>CD$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B44<CF$8,$B44>CF$9),\"\",VLOOKUP($B44,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,12393.24199057423,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,42701.036345917746,null,null,4148.0479952955848,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2043,0.35627841060230242,3.5000000000000003E-2,null,{"$f":"IF(OR($B45<F$8,$B45>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C45)","v":""},null,{"$f":"IF(OR($B45<F$8,$B45>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C45)/1000)","v":""},null,{"$f":"IF(OR($B45<J$8,$B45>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C45)","v":""},null,{"$f":"IF(OR($B45<J$8,$B45>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<N$8,$B45>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<N$8,$B45>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<R$8,$B45>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<R$8,$B45>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<V$8,$B45>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<V$8,$B45>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C45)/1000)","v":""},null,{"$f":"IF(OR($B45<Z$8,$B45>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C45)/100))","v":""},null,{"$f":"IF(OR($B45<Z$8,$B45>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C45/1000)","v":""},null,{"$f":"IF(OR($B45<AD$8,$B45>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C45/100))","v":""},null,{"$f":"IF(OR($B45<AD$8,$B45>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B45<AO$8,$B45>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C45/100))","v":""},null,{"$f":"IF(OR($B45<AO$8,$B45>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1235.5735279687849,null,819.36322784620404,null,{"$f":"IF(OR($B45<BI$8,$B45>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C45)","v":""},null,{"$f":"IF(OR($B45<BI$8,$B45>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C45/1000)","v":""},null,"",null,{"$f":"IF(OR($B45<BM$8,$B45>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B45)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C45)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B45<BX$8,$B45>BX$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B45<BZ$8,$B45>BZ$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B45<CB$8,$B45>CB$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B45<CD$8,$B45>CD$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B45<CF$8,$B45>CF$9),\"\",VLOOKUP($B45,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,11974.146850796358,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,41257.03994774662,null,null,4007.7758408652999,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2044,0.34423034840802169,3.5000000000000003E-2,null,{"$f":"IF(OR($B46<F$8,$B46>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C46)","v":""},null,{"$f":"IF(OR($B46<F$8,$B46>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C46)/1000)","v":""},null,{"$f":"IF(OR($B46<J$8,$B46>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C46)","v":""},null,{"$f":"IF(OR($B46<J$8,$B46>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<N$8,$B46>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<N$8,$B46>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<R$8,$B46>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<R$8,$B46>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<V$8,$B46>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<V$8,$B46>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C46)/1000)","v":""},null,{"$f":"IF(OR($B46<Z$8,$B46>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C46)/100))","v":""},null,{"$f":"IF(OR($B46<Z$8,$B46>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C46/1000)","v":""},null,{"$f":"IF(OR($B46<AD$8,$B46>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C46/100))","v":""},null,{"$f":"IF(OR($B46<AD$8,$B46>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B46<AO$8,$B46>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C46/100))","v":""},null,{"$f":"IF(OR($B46<AO$8,$B46>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1193.7908482790192,null,791.65529260502808,null,{"$f":"IF(OR($B46<BI$8,$B46>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C46)","v":""},null,{"$f":"IF(OR($B46<BI$8,$B46>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C46/1000)","v":""},null,"",null,{"$f":"IF(OR($B46<BM$8,$B46>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B46)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C46)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B46<BX$8,$B46>BX$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B46<BZ$8,$B46>BZ$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B46<CB$8,$B46>CB$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B46<CD$8,$B46>CD$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B46<CF$8,$B46>CF$9),\"\",VLOOKUP($B46,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,11569.224010431264,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,39861.87434564891,null,null,3872.2471892418362,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2045,0.33258970860678427,3.5000000000000003E-2,null,{"$f":"IF(OR($B47<F$8,$B47>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C47)","v":""},null,{"$f":"IF(OR($B47<F$8,$B47>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C47)/1000)","v":""},null,{"$f":"IF(OR($B47<J$8,$B47>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C47)","v":""},null,{"$f":"IF(OR($B47<J$8,$B47>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<N$8,$B47>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<N$8,$B47>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<R$8,$B47>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<R$8,$B47>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<V$8,$B47>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<V$8,$B47>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C47)/1000)","v":""},null,{"$f":"IF(OR($B47<Z$8,$B47>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C47)/100))","v":""},null,{"$f":"IF(OR($B47<Z$8,$B47>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C47/1000)","v":""},null,{"$f":"IF(OR($B47<AD$8,$B47>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C47/100))","v":""},null,{"$f":"IF(OR($B47<AD$8,$B47>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B47<AO$8,$B47>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C47/100))","v":""},null,{"$f":"IF(OR($B47<AO$8,$B47>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1153.4211094483278,null,764.8843406811867,null,{"$f":"IF(OR($B47<BI$8,$B47>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C47)","v":""},null,{"$f":"IF(OR($B47<BI$8,$B47>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C47/1000)","v":""},null,"",null,{"$f":"IF(OR($B47<BM$8,$B47>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B47)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C47)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B47<BX$8,$B47>BX$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B47<BZ$8,$B47>BZ$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B47<CB$8,$B47>CB$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B47<CD$8,$B47>CD$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B47<CF$8,$B47>CF$9),\"\",VLOOKUP($B47,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,11177.994212977068,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,38513.888256665618,null,null,3741.3016321177165,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2046,0.32134271362974326,3.5000000000000003E-2,null,{"$f":"IF(OR($B48<F$8,$B48>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C48)","v":""},null,{"$f":"IF(OR($B48<F$8,$B48>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C48)/1000)","v":""},null,{"$f":"IF(OR($B48<J$8,$B48>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C48)","v":""},null,{"$f":"IF(OR($B48<J$8,$B48>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<N$8,$B48>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<N$8,$B48>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<R$8,$B48>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<R$8,$B48>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<V$8,$B48>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<V$8,$B48>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C48)/1000)","v":""},null,{"$f":"IF(OR($B48<Z$8,$B48>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C48)/100))","v":""},null,{"$f":"IF(OR($B48<Z$8,$B48>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C48/1000)","v":""},null,{"$f":"IF(OR($B48<AD$8,$B48>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C48/100))","v":""},null,{"$f":"IF(OR($B48<AD$8,$B48>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B48<AO$8,$B48>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C48/100))","v":""},null,{"$f":"IF(OR($B48<AO$8,$B48>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1114.4165308679496,null,739.01868664848951,null,{"$f":"IF(OR($B48<BI$8,$B48>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C48)","v":""},null,{"$f":"IF(OR($B48<BI$8,$B48>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C48/1000)","v":""},null,"",null,{"$f":"IF(OR($B48<BM$8,$B48>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B48)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C48)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B48<BX$8,$B48>BX$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B48<BZ$8,$B48>BZ$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B48<CB$8,$B48>CB$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B48<CD$8,$B48>CD$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B48<CF$8,$B48>CF$9),\"\",VLOOKUP($B48,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,10799.994408673496,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,37211.486238324273,null,null,3614.784185620982,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2047,0.3119832171162556,0.03,null,{"$f":"IF(OR($B49<F$8,$B49>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C49)","v":""},null,{"$f":"IF(OR($B49<F$8,$B49>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C49)/1000)","v":""},null,{"$f":"IF(OR($B49<J$8,$B49>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C49)","v":""},null,{"$f":"IF(OR($B49<J$8,$B49>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<N$8,$B49>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<N$8,$B49>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<R$8,$B49>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<R$8,$B49>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<V$8,$B49>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<V$8,$B49>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C49)/1000)","v":""},null,{"$f":"IF(OR($B49<Z$8,$B49>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C49)/100))","v":""},null,{"$f":"IF(OR($B49<Z$8,$B49>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C49/1000)","v":""},null,{"$f":"IF(OR($B49<AD$8,$B49>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C49/100))","v":""},null,{"$f":"IF(OR($B49<AD$8,$B49>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B49<AO$8,$B49>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C49/100))","v":""},null,{"$f":"IF(OR($B49<AO$8,$B49>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1081.9577969591744,null,717.49387053251417,null,{"$f":"IF(OR($B49<BI$8,$B49>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C49)","v":""},null,{"$f":"IF(OR($B49<BI$8,$B49>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C49/1000)","v":""},null,"",null,{"$f":"IF(OR($B49<BM$8,$B49>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B49)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C49)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B49<BX$8,$B49>BX$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B49<BZ$8,$B49>BZ$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B49<CB$8,$B49>CB$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B49<CD$8,$B49>CD$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B49<CF$8,$B49>CF$9),\"\",VLOOKUP($B49,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,10485.43146473155,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,36127.656542062396,null,null,3509.4992093407591,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2048,0.30289632729733551,0.03,null,{"$f":"IF(OR($B50<F$8,$B50>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C50)","v":""},null,{"$f":"IF(OR($B50<F$8,$B50>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C50)/1000)","v":""},null,{"$f":"IF(OR($B50<J$8,$B50>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C50)","v":""},null,{"$f":"IF(OR($B50<J$8,$B50>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<N$8,$B50>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<N$8,$B50>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<R$8,$B50>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<R$8,$B50>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<V$8,$B50>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<V$8,$B50>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C50)/1000)","v":""},null,{"$f":"IF(OR($B50<Z$8,$B50>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C50)/100))","v":""},null,{"$f":"IF(OR($B50<Z$8,$B50>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C50/1000)","v":""},null,{"$f":"IF(OR($B50<AD$8,$B50>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C50/100))","v":""},null,{"$f":"IF(OR($B50<AD$8,$B50>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B50<AO$8,$B50>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C50/100))","v":""},null,{"$f":"IF(OR($B50<AO$8,$B50>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1050.4444630671596,null,696.59599080826604,null,{"$f":"IF(OR($B50<BI$8,$B50>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C50)","v":""},null,{"$f":"IF(OR($B50<BI$8,$B50>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C50/1000)","v":""},null,"",null,{"$f":"IF(OR($B50<BM$8,$B50>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B50)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C50)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B50<BX$8,$B50>BX$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B50<BZ$8,$B50>BZ$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B50<CB$8,$B50>CB$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B50<CD$8,$B50>CD$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B50<CF$8,$B50>CF$9),\"\",VLOOKUP($B50,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,10180.030548283057,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,35075.394701031451,null,null,3407.2807857677271,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2049,0.29407410417217039,0.03,null,{"$f":"IF(OR($B51<F$8,$B51>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C51)","v":""},null,{"$f":"IF(OR($B51<F$8,$B51>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C51)/1000)","v":""},null,{"$f":"IF(OR($B51<J$8,$B51>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C51)","v":""},null,{"$f":"IF(OR($B51<J$8,$B51>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<N$8,$B51>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<N$8,$B51>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<R$8,$B51>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<R$8,$B51>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<V$8,$B51>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<V$8,$B51>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C51)/1000)","v":""},null,{"$f":"IF(OR($B51<Z$8,$B51>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C51)/100))","v":""},null,{"$f":"IF(OR($B51<Z$8,$B51>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C51/1000)","v":""},null,{"$f":"IF(OR($B51<AD$8,$B51>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C51/100))","v":""},null,{"$f":"IF(OR($B51<AD$8,$B51>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B51<AO$8,$B51>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C51/100))","v":""},null,{"$f":"IF(OR($B51<AO$8,$B51>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,1019.8489932690869,null,676.30678719249136,null,{"$f":"IF(OR($B51<BI$8,$B51>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C51)","v":""},null,{"$f":"IF(OR($B51<BI$8,$B51>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C51/1000)","v":""},null,"",null,{"$f":"IF(OR($B51<BM$8,$B51>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B51)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C51)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B51<BX$8,$B51>BX$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B51<BZ$8,$B51>BZ$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B51<CB$8,$B51>CB$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B51<CD$8,$B51>CD$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B51<CF$8,$B51>CF$9),\"\",VLOOKUP($B51,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,9883.5248041583072,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,34053.781263137331,null,null,3308.0395978327447,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2050,0.28550883900210716,0.03,null,{"$f":"IF(OR($B52<F$8,$B52>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C52)","v":""},null,{"$f":"IF(OR($B52<F$8,$B52>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C52)/1000)","v":""},null,{"$f":"IF(OR($B52<J$8,$B52>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C52)","v":""},null,{"$f":"IF(OR($B52<J$8,$B52>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<N$8,$B52>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<N$8,$B52>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<R$8,$B52>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<R$8,$B52>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<V$8,$B52>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<V$8,$B52>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C52)/1000)","v":""},null,{"$f":"IF(OR($B52<Z$8,$B52>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C52)/100))","v":""},null,{"$f":"IF(OR($B52<Z$8,$B52>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C52/1000)","v":""},null,{"$f":"IF(OR($B52<AD$8,$B52>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C52/100))","v":""},null,{"$f":"IF(OR($B52<AD$8,$B52>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B52<AO$8,$B52>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C52/100))","v":""},null,{"$f":"IF(OR($B52<AO$8,$B52>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,990.14465365930766,null,656.60853125484596,null,{"$f":"IF(OR($B52<BI$8,$B52>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C52)","v":""},null,{"$f":"IF(OR($B52<BI$8,$B52>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C52/1000)","v":""},null,"",null,{"$f":"IF(OR($B52<BM$8,$B52>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B52)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C52)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B52<BX$8,$B52>BX$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B52<BZ$8,$B52>BZ$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B52<CB$8,$B52>CB$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B52<CD$8,$B52>CD$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B52<CF$8,$B52>CF$9),\"\",VLOOKUP($B52,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,9595.6551496682587,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,33061.92355644401,null,null,3211.6889299347035,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2051,0.2771930475748613,0.03,null,{"$f":"IF(OR($B53<F$8,$B53>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C53)","v":""},null,{"$f":"IF(OR($B53<F$8,$B53>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C53)/1000)","v":""},null,{"$f":"IF(OR($B53<J$8,$B53>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C53)","v":""},null,{"$f":"IF(OR($B53<J$8,$B53>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<N$8,$B53>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<N$8,$B53>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<R$8,$B53>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<R$8,$B53>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<V$8,$B53>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<V$8,$B53>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C53)/1000)","v":""},null,{"$f":"IF(OR($B53<Z$8,$B53>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C53)/100))","v":""},null,{"$f":"IF(OR($B53<Z$8,$B53>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C53/1000)","v":""},null,{"$f":"IF(OR($B53<AD$8,$B53>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C53/100))","v":""},null,{"$f":"IF(OR($B53<AD$8,$B53>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B53<AO$8,$B53>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C53/100))","v":""},null,{"$f":"IF(OR($B53<AO$8,$B53>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,961.30548898961899,null,637.48401092703477,null,{"$f":"IF(OR($B53<BI$8,$B53>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C53)","v":""},null,{"$f":"IF(OR($B53<BI$8,$B53>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C53/1000)","v":""},null,"",null,{"$f":"IF(OR($B53<BM$8,$B53>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B53)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C53)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B53<BX$8,$B53>BX$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B53<BZ$8,$B53>BZ$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B53<CB$8,$B53>CB$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B53<CD$8,$B53>CD$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B53<CF$8,$B53>CF$9),\"\",VLOOKUP($B53,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,9316.1700482216092,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,32098.954909168937,null,null,3118.1445921696145,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2052,0.26911946366491385,0.03,null,{"$f":"IF(OR($B54<F$8,$B54>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C54)","v":""},null,{"$f":"IF(OR($B54<F$8,$B54>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C54)/1000)","v":""},null,{"$f":"IF(OR($B54<J$8,$B54>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C54)","v":""},null,{"$f":"IF(OR($B54<J$8,$B54>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<N$8,$B54>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<N$8,$B54>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<R$8,$B54>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<R$8,$B54>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<V$8,$B54>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<V$8,$B54>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C54)/1000)","v":""},null,{"$f":"IF(OR($B54<Z$8,$B54>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C54)/100))","v":""},null,{"$f":"IF(OR($B54<Z$8,$B54>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C54/1000)","v":""},null,{"$f":"IF(OR($B54<AD$8,$B54>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C54/100))","v":""},null,{"$f":"IF(OR($B54<AD$8,$B54>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B54<AO$8,$B54>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C54/100))","v":""},null,{"$f":"IF(OR($B54<AO$8,$B54>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,933.30629998992129,null,618.91651546314051,null,{"$f":"IF(OR($B54<BI$8,$B54>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C54)","v":""},null,{"$f":"IF(OR($B54<BI$8,$B54>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C54/1000)","v":""},null,"",null,{"$f":"IF(OR($B54<BM$8,$B54>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B54)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C54)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B54<BX$8,$B54>BX$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B54<BZ$8,$B54>BZ$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B54<CB$8,$B54>CB$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B54<CD$8,$B54>CD$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B54<CF$8,$B54>CF$9),\"\",VLOOKUP($B54,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,9044.8252895355436,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,31164.033892397023,null,null,3027.3248467666158,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2053,0.26128103268438235,0.03,null,{"$f":"IF(OR($B55<F$8,$B55>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C55)","v":""},null,{"$f":"IF(OR($B55<F$8,$B55>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C55)/1000)","v":""},null,{"$f":"IF(OR($B55<J$8,$B55>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C55)","v":""},null,{"$f":"IF(OR($B55<J$8,$B55>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<N$8,$B55>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<N$8,$B55>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<R$8,$B55>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<R$8,$B55>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<V$8,$B55>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<V$8,$B55>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C55)/1000)","v":""},null,{"$f":"IF(OR($B55<Z$8,$B55>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C55)/100))","v":""},null,{"$f":"IF(OR($B55<Z$8,$B55>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C55/1000)","v":""},null,{"$f":"IF(OR($B55<AD$8,$B55>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C55/100))","v":""},null,{"$f":"IF(OR($B55<AD$8,$B55>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B55<AO$8,$B55>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C55/100))","v":""},null,{"$f":"IF(OR($B55<AO$8,$B55>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,906.12262134943796,null,600.88982083800045,null,{"$f":"IF(OR($B55<BI$8,$B55>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C55)","v":""},null,{"$f":"IF(OR($B55<BI$8,$B55>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C55/1000)","v":""},null,"",null,{"$f":"IF(OR($B55<BM$8,$B55>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B55)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C55)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B55<BX$8,$B55>BX$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B55<BZ$8,$B55>BZ$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B55<CB$8,$B55>CB$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B55<CD$8,$B55>CD$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B55<CF$8,$B55>CF$9),\"\",VLOOKUP($B55,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,8781.383776248098,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,30256.343584851478,null,null,2939.150336666617,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2054,0.25367090551881782,0.03,null,{"$f":"IF(OR($B56<F$8,$B56>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C56)","v":""},null,{"$f":"IF(OR($B56<F$8,$B56>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C56)/1000)","v":""},null,{"$f":"IF(OR($B56<J$8,$B56>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C56)","v":""},null,{"$f":"IF(OR($B56<J$8,$B56>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<N$8,$B56>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<N$8,$B56>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<R$8,$B56>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<R$8,$B56>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<V$8,$B56>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<V$8,$B56>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C56)/1000)","v":""},null,{"$f":"IF(OR($B56<Z$8,$B56>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C56)/100))","v":""},null,{"$f":"IF(OR($B56<Z$8,$B56>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C56/1000)","v":""},null,{"$f":"IF(OR($B56<AD$8,$B56>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C56/100))","v":""},null,{"$f":"IF(OR($B56<AD$8,$B56>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B56<AO$8,$B56>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C56/100))","v":""},null,{"$f":"IF(OR($B56<AO$8,$B56>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,879.73070033926024,null,583.3881755708743,null,{"$f":"IF(OR($B56<BI$8,$B56>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C56)","v":""},null,{"$f":"IF(OR($B56<BI$8,$B56>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C56/1000)","v":""},null,"",null,{"$f":"IF(OR($B56<BM$8,$B56>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B56)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C56)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B56<BX$8,$B56>BX$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B56<BZ$8,$B56>BZ$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B56<CB$8,$B56>CB$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B56<CD$8,$B56>CD$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B56<CF$8,$B56>CF$9),\"\",VLOOKUP($B56,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,8525.6153167457269,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,29375.090859079104,null,null,2853.5440161811816,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2055,0.24628243254254156,0.03,null,{"$f":"IF(OR($B57<F$8,$B57>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C57)","v":""},null,{"$f":"IF(OR($B57<F$8,$B57>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C57)/1000)","v":""},null,{"$f":"IF(OR($B57<J$8,$B57>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C57)","v":""},null,{"$f":"IF(OR($B57<J$8,$B57>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<N$8,$B57>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<N$8,$B57>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<R$8,$B57>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<R$8,$B57>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<V$8,$B57>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<V$8,$B57>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C57)/1000)","v":""},null,{"$f":"IF(OR($B57<Z$8,$B57>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C57)/100))","v":""},null,{"$f":"IF(OR($B57<Z$8,$B57>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C57/1000)","v":""},null,{"$f":"IF(OR($B57<AD$8,$B57>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C57/100))","v":""},null,{"$f":"IF(OR($B57<AD$8,$B57>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B57<AO$8,$B57>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C57/100))","v":""},null,{"$f":"IF(OR($B57<AO$8,$B57>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,854.10747605753409,null,566.39628696201385,null,{"$f":"IF(OR($B57<BI$8,$B57>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C57)","v":""},null,{"$f":"IF(OR($B57<BI$8,$B57>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C57/1000)","v":""},null,"",null,{"$f":"IF(OR($B57<BM$8,$B57>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B57)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C57)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B57<BX$8,$B57>BX$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B57<BZ$8,$B57>BZ$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B57<CB$8,$B57>CB$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B57<CD$8,$B57>CD$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B57<CF$8,$B57>CF$9),\"\",VLOOKUP($B57,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,0,null,8277.2964240249767,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,0,null,28519.505688426314,null,null,2770.4310836710501,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2056,0.23910915780829278,0.03,null,{"$f":"IF(OR($B58<F$8,$B58>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C58)","v":""},null,{"$f":"IF(OR($B58<F$8,$B58>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C58)/1000)","v":""},null,{"$f":"IF(OR($B58<J$8,$B58>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C58)","v":""},null,{"$f":"IF(OR($B58<J$8,$B58>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<N$8,$B58>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<N$8,$B58>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<R$8,$B58>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<R$8,$B58>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<V$8,$B58>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<V$8,$B58>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C58)/1000)","v":""},null,{"$f":"IF(OR($B58<Z$8,$B58>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C58)/100))","v":""},null,{"$f":"IF(OR($B58<Z$8,$B58>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C58/1000)","v":""},null,{"$f":"IF(OR($B58<AD$8,$B58>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C58/100))","v":""},null,{"$f":"IF(OR($B58<AD$8,$B58>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B58<AO$8,$B58>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C58/100))","v":""},null,{"$f":"IF(OR($B58<AO$8,$B58>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,829.23055927915937,null,"",null,{"$f":"IF(OR($B58<BI$8,$B58>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C58)","v":""},null,{"$f":"IF(OR($B58<BI$8,$B58>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C58/1000)","v":""},null,"",null,{"$f":"IF(OR($B58<BM$8,$B58>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B58)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C58)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B58<BX$8,$B58>BX$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B58<BZ$8,$B58>BZ$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B58<CB$8,$B58>CB$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B58<CD$8,$B58>CD$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B58<CF$8,$B58>CF$9),\"\",VLOOKUP($B58,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2057,0.23214481340610948,0.03,null,{"$f":"IF(OR($B59<F$8,$B59>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C59)","v":""},null,{"$f":"IF(OR($B59<F$8,$B59>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C59)/1000)","v":""},null,{"$f":"IF(OR($B59<J$8,$B59>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C59)","v":""},null,{"$f":"IF(OR($B59<J$8,$B59>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<N$8,$B59>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<N$8,$B59>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<R$8,$B59>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<R$8,$B59>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<V$8,$B59>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<V$8,$B59>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C59)/1000)","v":""},null,{"$f":"IF(OR($B59<Z$8,$B59>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C59)/100))","v":""},null,{"$f":"IF(OR($B59<Z$8,$B59>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C59/1000)","v":""},null,{"$f":"IF(OR($B59<AD$8,$B59>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C59/100))","v":""},null,{"$f":"IF(OR($B59<AD$8,$B59>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B59<AO$8,$B59>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C59/100))","v":""},null,{"$f":"IF(OR($B59<AO$8,$B59>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,805.07821289238768,null,"",null,{"$f":"IF(OR($B59<BI$8,$B59>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C59)","v":""},null,{"$f":"IF(OR($B59<BI$8,$B59>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C59/1000)","v":""},null,"",null,{"$f":"IF(OR($B59<BM$8,$B59>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B59)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C59)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B59<BX$8,$B59>BX$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B59<BZ$8,$B59>BZ$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B59<CB$8,$B59>CB$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B59<CD$8,$B59>CD$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B59<CF$8,$B59>CF$9),\"\",VLOOKUP($B59,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2058,0.22538331398651407,0.03,null,{"$f":"IF(OR($B60<F$8,$B60>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C60)","v":""},null,{"$f":"IF(OR($B60<F$8,$B60>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C60)/1000)","v":""},null,{"$f":"IF(OR($B60<J$8,$B60>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C60)","v":""},null,{"$f":"IF(OR($B60<J$8,$B60>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<N$8,$B60>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<N$8,$B60>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<R$8,$B60>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<R$8,$B60>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<V$8,$B60>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<V$8,$B60>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C60)/1000)","v":""},null,{"$f":"IF(OR($B60<Z$8,$B60>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C60)/100))","v":""},null,{"$f":"IF(OR($B60<Z$8,$B60>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C60/1000)","v":""},null,{"$f":"IF(OR($B60<AD$8,$B60>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C60/100))","v":""},null,{"$f":"IF(OR($B60<AD$8,$B60>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B60<AO$8,$B60>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C60/100))","v":""},null,{"$f":"IF(OR($B60<AO$8,$B60>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,781.62933290523074,null,"",null,{"$f":"IF(OR($B60<BI$8,$B60>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C60)","v":""},null,{"$f":"IF(OR($B60<BI$8,$B60>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C60/1000)","v":""},null,"",null,{"$f":"IF(OR($B60<BM$8,$B60>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B60)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C60)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B60<BX$8,$B60>BX$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B60<BZ$8,$B60>BZ$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B60<CB$8,$B60>CB$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B60<CD$8,$B60>CD$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B60<CF$8,$B60>CF$9),\"\",VLOOKUP($B60,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2059,0.21881875144321752,0.03,null,{"$f":"IF(OR($B61<F$8,$B61>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C61)","v":""},null,{"$f":"IF(OR($B61<F$8,$B61>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C61)/1000)","v":""},null,{"$f":"IF(OR($B61<J$8,$B61>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C61)","v":""},null,{"$f":"IF(OR($B61<J$8,$B61>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<N$8,$B61>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<N$8,$B61>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<R$8,$B61>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<R$8,$B61>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<V$8,$B61>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<V$8,$B61>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C61)/1000)","v":""},null,{"$f":"IF(OR($B61<Z$8,$B61>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C61)/100))","v":""},null,{"$f":"IF(OR($B61<Z$8,$B61>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C61/1000)","v":""},null,{"$f":"IF(OR($B61<AD$8,$B61>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C61/100))","v":""},null,{"$f":"IF(OR($B61<AD$8,$B61>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B61<AO$8,$B61>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C61/100))","v":""},null,{"$f":"IF(OR($B61<AO$8,$B61>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,758.86343000507838,null,"",null,{"$f":"IF(OR($B61<BI$8,$B61>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C61)","v":""},null,{"$f":"IF(OR($B61<BI$8,$B61>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C61/1000)","v":""},null,"",null,{"$f":"IF(OR($B61<BM$8,$B61>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B61)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C61)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B61<BX$8,$B61>BX$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B61<BZ$8,$B61>BZ$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B61<CB$8,$B61>CB$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B61<CD$8,$B61>CD$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B61<CF$8,$B61>CF$9),\"\",VLOOKUP($B61,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2060,0.21244538975069663,0.03,null,{"$f":"IF(OR($B62<F$8,$B62>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C62)","v":""},null,{"$f":"IF(OR($B62<F$8,$B62>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C62)/1000)","v":""},null,{"$f":"IF(OR($B62<J$8,$B62>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C62)","v":""},null,{"$f":"IF(OR($B62<J$8,$B62>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<N$8,$B62>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<N$8,$B62>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<R$8,$B62>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<R$8,$B62>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<V$8,$B62>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<V$8,$B62>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C62)/1000)","v":""},null,{"$f":"IF(OR($B62<Z$8,$B62>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C62)/100))","v":""},null,{"$f":"IF(OR($B62<Z$8,$B62>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C62/1000)","v":""},null,{"$f":"IF(OR($B62<AD$8,$B62>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C62/100))","v":""},null,{"$f":"IF(OR($B62<AD$8,$B62>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B62<AO$8,$B62>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C62/100))","v":""},null,{"$f":"IF(OR($B62<AO$8,$B62>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,736.76061165541591,null,"",null,{"$f":"IF(OR($B62<BI$8,$B62>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C62)","v":""},null,{"$f":"IF(OR($B62<BI$8,$B62>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C62/1000)","v":""},null,"",null,{"$f":"IF(OR($B62<BM$8,$B62>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B62)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C62)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B62<BX$8,$B62>BX$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B62<BZ$8,$B62>BZ$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B62<CB$8,$B62>CB$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B62<CD$8,$B62>CD$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B62<CF$8,$B62>CF$9),\"\",VLOOKUP($B62,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2061,0.20625765995213263,0.03,null,{"$f":"IF(OR($B63<F$8,$B63>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C63)","v":""},null,{"$f":"IF(OR($B63<F$8,$B63>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C63)/1000)","v":""},null,{"$f":"IF(OR($B63<J$8,$B63>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C63)","v":""},null,{"$f":"IF(OR($B63<J$8,$B63>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<N$8,$B63>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<N$8,$B63>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<R$8,$B63>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<R$8,$B63>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<V$8,$B63>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<V$8,$B63>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C63)/1000)","v":""},null,{"$f":"IF(OR($B63<Z$8,$B63>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C63)/100))","v":""},null,{"$f":"IF(OR($B63<Z$8,$B63>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C63/1000)","v":""},null,{"$f":"IF(OR($B63<AD$8,$B63>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C63/100))","v":""},null,{"$f":"IF(OR($B63<AD$8,$B63>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B63<AO$8,$B63>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C63/100))","v":""},null,{"$f":"IF(OR($B63<AO$8,$B63>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,715.30156471399596,null,"",null,{"$f":"IF(OR($B63<BI$8,$B63>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C63)","v":""},null,{"$f":"IF(OR($B63<BI$8,$B63>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C63/1000)","v":""},null,"",null,{"$f":"IF(OR($B63<BM$8,$B63>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B63)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C63)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B63<BX$8,$B63>BX$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B63<BZ$8,$B63>BZ$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B63<CB$8,$B63>CB$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B63<CD$8,$B63>CD$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B63<CF$8,$B63>CF$9),\"\",VLOOKUP($B63,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2062,0.20025015529333265,0.03,null,{"$f":"IF(OR($B64<F$8,$B64>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C64)","v":""},null,{"$f":"IF(OR($B64<F$8,$B64>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C64)/1000)","v":""},null,{"$f":"IF(OR($B64<J$8,$B64>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C64)","v":""},null,{"$f":"IF(OR($B64<J$8,$B64>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<N$8,$B64>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<N$8,$B64>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<R$8,$B64>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<R$8,$B64>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<V$8,$B64>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<V$8,$B64>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C64)/1000)","v":""},null,{"$f":"IF(OR($B64<Z$8,$B64>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C64)/100))","v":""},null,{"$f":"IF(OR($B64<Z$8,$B64>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C64/1000)","v":""},null,{"$f":"IF(OR($B64<AD$8,$B64>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C64/100))","v":""},null,{"$f":"IF(OR($B64<AD$8,$B64>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B64<AO$8,$B64>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C64/100))","v":""},null,{"$f":"IF(OR($B64<AO$8,$B64>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,694.46753855727763,null,"",null,{"$f":"IF(OR($B64<BI$8,$B64>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C64)","v":""},null,{"$f":"IF(OR($B64<BI$8,$B64>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C64/1000)","v":""},null,"",null,{"$f":"IF(OR($B64<BM$8,$B64>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B64)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C64)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B64<BX$8,$B64>BX$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B64<BZ$8,$B64>BZ$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B64<CB$8,$B64>CB$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B64<CD$8,$B64>CD$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B64<CF$8,$B64>CF$9),\"\",VLOOKUP($B64,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2063,0.19441762649838121,0.03,null,{"$f":"IF(OR($B65<F$8,$B65>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C65)","v":""},null,{"$f":"IF(OR($B65<F$8,$B65>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C65)/1000)","v":""},null,{"$f":"IF(OR($B65<J$8,$B65>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C65)","v":""},null,{"$f":"IF(OR($B65<J$8,$B65>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<N$8,$B65>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<N$8,$B65>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<R$8,$B65>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<R$8,$B65>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<V$8,$B65>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<V$8,$B65>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C65)/1000)","v":""},null,{"$f":"IF(OR($B65<Z$8,$B65>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C65)/100))","v":""},null,{"$f":"IF(OR($B65<Z$8,$B65>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C65/1000)","v":""},null,{"$f":"IF(OR($B65<AD$8,$B65>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C65/100))","v":""},null,{"$f":"IF(OR($B65<AD$8,$B65>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B65<AO$8,$B65>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C65/100))","v":""},null,{"$f":"IF(OR($B65<AO$8,$B65>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,674.24032869638597,null,"",null,{"$f":"IF(OR($B65<BI$8,$B65>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C65)","v":""},null,{"$f":"IF(OR($B65<BI$8,$B65>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C65/1000)","v":""},null,"",null,{"$f":"IF(OR($B65<BM$8,$B65>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B65)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C65)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B65<BX$8,$B65>BX$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B65<BZ$8,$B65>BZ$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B65<CB$8,$B65>CB$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B65<CD$8,$B65>CD$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B65<CF$8,$B65>CF$9),\"\",VLOOKUP($B65,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2064,0.18875497718289438,0.03,null,{"$f":"IF(OR($B66<F$8,$B66>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C66)","v":""},null,{"$f":"IF(OR($B66<F$8,$B66>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C66)/1000)","v":""},null,{"$f":"IF(OR($B66<J$8,$B66>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C66)","v":""},null,{"$f":"IF(OR($B66<J$8,$B66>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<N$8,$B66>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<N$8,$B66>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<R$8,$B66>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<R$8,$B66>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<V$8,$B66>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<V$8,$B66>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C66)/1000)","v":""},null,{"$f":"IF(OR($B66<Z$8,$B66>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C66)/100))","v":""},null,{"$f":"IF(OR($B66<Z$8,$B66>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C66/1000)","v":""},null,{"$f":"IF(OR($B66<AD$8,$B66>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C66/100))","v":""},null,{"$f":"IF(OR($B66<AD$8,$B66>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B66<AO$8,$B66>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C66/100))","v":""},null,{"$f":"IF(OR($B66<AO$8,$B66>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,654.60226087027775,null,"",null,{"$f":"IF(OR($B66<BI$8,$B66>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C66)","v":""},null,{"$f":"IF(OR($B66<BI$8,$B66>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C66/1000)","v":""},null,"",null,{"$f":"IF(OR($B66<BM$8,$B66>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B66)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C66)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B66<BX$8,$B66>BX$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B66<BZ$8,$B66>BZ$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B66<CB$8,$B66>CB$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B66<CD$8,$B66>CD$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B66<CF$8,$B66>CF$9),\"\",VLOOKUP($B66,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2065,0.18325725940086832,0.03,null,{"$f":"IF(OR($B67<F$8,$B67>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C67)","v":""},null,{"$f":"IF(OR($B67<F$8,$B67>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C67)/1000)","v":""},null,{"$f":"IF(OR($B67<J$8,$B67>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C67)","v":""},null,{"$f":"IF(OR($B67<J$8,$B67>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<N$8,$B67>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<N$8,$B67>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<R$8,$B67>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<R$8,$B67>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<V$8,$B67>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<V$8,$B67>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C67)/1000)","v":""},null,{"$f":"IF(OR($B67<Z$8,$B67>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C67)/100))","v":""},null,{"$f":"IF(OR($B67<Z$8,$B67>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C67/1000)","v":""},null,{"$f":"IF(OR($B67<AD$8,$B67>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C67/100))","v":""},null,{"$f":"IF(OR($B67<AD$8,$B67>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B67<AO$8,$B67>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C67/100))","v":""},null,{"$f":"IF(OR($B67<AO$8,$B67>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,635.5361756022113,null,"",null,{"$f":"IF(OR($B67<BI$8,$B67>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C67)","v":""},null,{"$f":"IF(OR($B67<BI$8,$B67>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C67/1000)","v":""},null,"",null,{"$f":"IF(OR($B67<BM$8,$B67>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B67)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C67)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B67<BX$8,$B67>BX$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B67<BZ$8,$B67>BZ$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B67<CB$8,$B67>CB$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B67<CD$8,$B67>CD$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B67<CF$8,$B67>CF$9),\"\",VLOOKUP($B67,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2066,0.17791966932123138,0.03,null,{"$f":"IF(OR($B68<F$8,$B68>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C68)","v":""},null,{"$f":"IF(OR($B68<F$8,$B68>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C68)/1000)","v":""},null,{"$f":"IF(OR($B68<J$8,$B68>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C68)","v":""},null,{"$f":"IF(OR($B68<J$8,$B68>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<N$8,$B68>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<N$8,$B68>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<R$8,$B68>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<R$8,$B68>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<V$8,$B68>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<V$8,$B68>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C68)/1000)","v":""},null,{"$f":"IF(OR($B68<Z$8,$B68>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C68)/100))","v":""},null,{"$f":"IF(OR($B68<Z$8,$B68>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C68/1000)","v":""},null,{"$f":"IF(OR($B68<AD$8,$B68>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C68/100))","v":""},null,{"$f":"IF(OR($B68<AD$8,$B68>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B68<AO$8,$B68>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C68/100))","v":""},null,{"$f":"IF(OR($B68<AO$8,$B68>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,617.02541320603041,null,"",null,{"$f":"IF(OR($B68<BI$8,$B68>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C68)","v":""},null,{"$f":"IF(OR($B68<BI$8,$B68>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C68/1000)","v":""},null,"",null,{"$f":"IF(OR($B68<BM$8,$B68>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B68)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C68)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B68<BX$8,$B68>BX$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B68<BZ$8,$B68>BZ$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B68<CB$8,$B68>CB$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B68<CD$8,$B68>CD$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B68<CF$8,$B68>CF$9),\"\",VLOOKUP($B68,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2067,0.17273754303032171,0.03,null,{"$f":"IF(OR($B69<F$8,$B69>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C69)","v":""},null,{"$f":"IF(OR($B69<F$8,$B69>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C69)/1000)","v":""},null,{"$f":"IF(OR($B69<J$8,$B69>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C69)","v":""},null,{"$f":"IF(OR($B69<J$8,$B69>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<N$8,$B69>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<N$8,$B69>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<R$8,$B69>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<R$8,$B69>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<V$8,$B69>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<V$8,$B69>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C69)/1000)","v":""},null,{"$f":"IF(OR($B69<Z$8,$B69>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C69)/100))","v":""},null,{"$f":"IF(OR($B69<Z$8,$B69>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C69/1000)","v":""},null,{"$f":"IF(OR($B69<AD$8,$B69>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C69/100))","v":""},null,{"$f":"IF(OR($B69<AD$8,$B69>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B69<AO$8,$B69>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C69/100))","v":""},null,{"$f":"IF(OR($B69<AO$8,$B69>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,599.05379922915574,null,"",null,{"$f":"IF(OR($B69<BI$8,$B69>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C69)","v":""},null,{"$f":"IF(OR($B69<BI$8,$B69>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C69/1000)","v":""},null,"",null,{"$f":"IF(OR($B69<BM$8,$B69>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B69)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C69)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B69<BX$8,$B69>BX$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B69<BZ$8,$B69>BZ$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B69<CB$8,$B69>CB$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B69<CD$8,$B69>CD$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B69<CF$8,$B69>CF$9),\"\",VLOOKUP($B69,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2068,0.16770635245662302,0.03,null,{"$f":"IF(OR($B70<F$8,$B70>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C70)","v":""},null,{"$f":"IF(OR($B70<F$8,$B70>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C70)/1000)","v":""},null,{"$f":"IF(OR($B70<J$8,$B70>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C70)","v":""},null,{"$f":"IF(OR($B70<J$8,$B70>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<N$8,$B70>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<N$8,$B70>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<R$8,$B70>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<R$8,$B70>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<V$8,$B70>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<V$8,$B70>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C70)/1000)","v":""},null,{"$f":"IF(OR($B70<Z$8,$B70>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C70)/100))","v":""},null,{"$f":"IF(OR($B70<Z$8,$B70>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C70/1000)","v":""},null,{"$f":"IF(OR($B70<AD$8,$B70>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C70/100))","v":""},null,{"$f":"IF(OR($B70<AD$8,$B70>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B70<AO$8,$B70>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C70/100))","v":""},null,{"$f":"IF(OR($B70<AO$8,$B70>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,581.6056303195686,null,"",null,{"$f":"IF(OR($B70<BI$8,$B70>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C70)","v":""},null,{"$f":"IF(OR($B70<BI$8,$B70>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C70/1000)","v":""},null,"",null,{"$f":"IF(OR($B70<BM$8,$B70>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B70)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C70)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B70<BX$8,$B70>BX$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B70<BZ$8,$B70>BZ$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B70<CB$8,$B70>CB$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B70<CD$8,$B70>CD$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B70<CF$8,$B70>CF$9),\"\",VLOOKUP($B70,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2069,0.16282170141419711,0.03,null,{"$f":"IF(OR($B71<F$8,$B71>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C71)","v":""},null,{"$f":"IF(OR($B71<F$8,$B71>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C71)/1000)","v":""},null,{"$f":"IF(OR($B71<J$8,$B71>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C71)","v":""},null,{"$f":"IF(OR($B71<J$8,$B71>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<N$8,$B71>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<N$8,$B71>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<R$8,$B71>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<R$8,$B71>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<V$8,$B71>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<V$8,$B71>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C71)/1000)","v":""},null,{"$f":"IF(OR($B71<Z$8,$B71>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C71)/100))","v":""},null,{"$f":"IF(OR($B71<Z$8,$B71>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C71/1000)","v":""},null,{"$f":"IF(OR($B71<AD$8,$B71>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C71/100))","v":""},null,{"$f":"IF(OR($B71<AD$8,$B71>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B71<AO$8,$B71>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C71/100))","v":""},null,{"$f":"IF(OR($B71<AO$8,$B71>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,564.66566050443555,null,"",null,{"$f":"IF(OR($B71<BI$8,$B71>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C71)","v":""},null,{"$f":"IF(OR($B71<BI$8,$B71>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C71/1000)","v":""},null,"",null,{"$f":"IF(OR($B71<BM$8,$B71>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B71)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C71)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B71<BX$8,$B71>BX$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B71<BZ$8,$B71>BZ$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B71<CB$8,$B71>CB$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B71<CD$8,$B71>CD$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B71<CF$8,$B71>CF$9),\"\",VLOOKUP($B71,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2070,0.15807932176135642,0.03,null,{"$f":"IF(OR($B72<F$8,$B72>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C72)","v":""},null,{"$f":"IF(OR($B72<F$8,$B72>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C72)/1000)","v":""},null,{"$f":"IF(OR($B72<J$8,$B72>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C72)","v":""},null,{"$f":"IF(OR($B72<J$8,$B72>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<N$8,$B72>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<N$8,$B72>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<R$8,$B72>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<R$8,$B72>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<V$8,$B72>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<V$8,$B72>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C72)/1000)","v":""},null,{"$f":"IF(OR($B72<Z$8,$B72>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C72)/100))","v":""},null,{"$f":"IF(OR($B72<Z$8,$B72>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C72/1000)","v":""},null,{"$f":"IF(OR($B72<AD$8,$B72>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C72/100))","v":""},null,{"$f":"IF(OR($B72<AD$8,$B72>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B72<AO$8,$B72>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C72/100))","v":""},null,{"$f":"IF(OR($B72<AO$8,$B72>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,548.21908786838401,null,"",null,{"$f":"IF(OR($B72<BI$8,$B72>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C72)","v":""},null,{"$f":"IF(OR($B72<BI$8,$B72>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C72/1000)","v":""},null,"",null,{"$f":"IF(OR($B72<BM$8,$B72>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B72)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C72)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B72<BX$8,$B72>BX$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B72<BZ$8,$B72>BZ$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B72<CB$8,$B72>CB$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B72<CD$8,$B72>CD$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B72<CF$8,$B72>CF$9),\"\",VLOOKUP($B72,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2071,0.15347506967121982,0.03,null,{"$f":"IF(OR($B73<F$8,$B73>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C73)","v":""},null,{"$f":"IF(OR($B73<F$8,$B73>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C73)/1000)","v":""},null,{"$f":"IF(OR($B73<J$8,$B73>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C73)","v":""},null,{"$f":"IF(OR($B73<J$8,$B73>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<N$8,$B73>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<N$8,$B73>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<R$8,$B73>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<R$8,$B73>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<V$8,$B73>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<V$8,$B73>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C73)/1000)","v":""},null,{"$f":"IF(OR($B73<Z$8,$B73>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C73)/100))","v":""},null,{"$f":"IF(OR($B73<Z$8,$B73>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C73/1000)","v":""},null,{"$f":"IF(OR($B73<AD$8,$B73>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C73/100))","v":""},null,{"$f":"IF(OR($B73<AD$8,$B73>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B73<AO$8,$B73>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C73/100))","v":""},null,{"$f":"IF(OR($B73<AO$8,$B73>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,532.25154161979037,null,"",null,{"$f":"IF(OR($B73<BI$8,$B73>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C73)","v":""},null,{"$f":"IF(OR($B73<BI$8,$B73>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C73/1000)","v":""},null,"",null,{"$f":"IF(OR($B73<BM$8,$B73>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B73)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C73)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B73<BX$8,$B73>BX$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B73<BZ$8,$B73>BZ$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B73<CB$8,$B73>CB$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B73<CD$8,$B73>CD$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B73<CF$8,$B73>CF$9),\"\",VLOOKUP($B73,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2072,0.14900492201089302,0.03,null,{"$f":"IF(OR($B74<F$8,$B74>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C74)","v":""},null,{"$f":"IF(OR($B74<F$8,$B74>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C74)/1000)","v":""},null,{"$f":"IF(OR($B74<J$8,$B74>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C74)","v":""},null,{"$f":"IF(OR($B74<J$8,$B74>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<N$8,$B74>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<N$8,$B74>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<R$8,$B74>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<R$8,$B74>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<V$8,$B74>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<V$8,$B74>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C74)/1000)","v":""},null,{"$f":"IF(OR($B74<Z$8,$B74>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C74)/100))","v":""},null,{"$f":"IF(OR($B74<Z$8,$B74>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C74/1000)","v":""},null,{"$f":"IF(OR($B74<AD$8,$B74>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C74/100))","v":""},null,{"$f":"IF(OR($B74<AD$8,$B74>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B74<AO$8,$B74>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C74/100))","v":""},null,{"$f":"IF(OR($B74<AO$8,$B74>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,516.74906953377695,null,"",null,{"$f":"IF(OR($B74<BI$8,$B74>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C74)","v":""},null,{"$f":"IF(OR($B74<BI$8,$B74>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C74/1000)","v":""},null,"",null,{"$f":"IF(OR($B74<BM$8,$B74>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B74)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C74)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B74<BX$8,$B74>BX$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B74<BZ$8,$B74>BZ$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B74<CB$8,$B74>CB$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B74<CD$8,$B74>CD$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B74<CF$8,$B74>CF$9),\"\",VLOOKUP($B74,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2073,0.14466497282610971,0.03,null,{"$f":"IF(OR($B75<F$8,$B75>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C75)","v":""},null,{"$f":"IF(OR($B75<F$8,$B75>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C75)/1000)","v":""},null,{"$f":"IF(OR($B75<J$8,$B75>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C75)","v":""},null,{"$f":"IF(OR($B75<J$8,$B75>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<N$8,$B75>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<N$8,$B75>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<R$8,$B75>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<R$8,$B75>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<V$8,$B75>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<V$8,$B75>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C75)/1000)","v":""},null,{"$f":"IF(OR($B75<Z$8,$B75>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C75)/100))","v":""},null,{"$f":"IF(OR($B75<Z$8,$B75>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C75/1000)","v":""},null,{"$f":"IF(OR($B75<AD$8,$B75>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C75/100))","v":""},null,{"$f":"IF(OR($B75<AD$8,$B75>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B75<AO$8,$B75>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C75/100))","v":""},null,{"$f":"IF(OR($B75<AO$8,$B75>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,501.69812576094847,null,"",null,{"$f":"IF(OR($B75<BI$8,$B75>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C75)","v":""},null,{"$f":"IF(OR($B75<BI$8,$B75>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C75/1000)","v":""},null,"",null,{"$f":"IF(OR($B75<BM$8,$B75>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B75)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C75)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B75<BX$8,$B75>BX$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B75<BZ$8,$B75>BZ$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B75<CB$8,$B75>CB$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B75<CD$8,$B75>CD$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B75<CF$8,$B75>CF$9),\"\",VLOOKUP($B75,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2074,0.14045142992826185,0.03,null,{"$f":"IF(OR($B76<F$8,$B76>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C76)","v":""},null,{"$f":"IF(OR($B76<F$8,$B76>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C76)/1000)","v":""},null,{"$f":"IF(OR($B76<J$8,$B76>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C76)","v":""},null,{"$f":"IF(OR($B76<J$8,$B76>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<N$8,$B76>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<N$8,$B76>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<R$8,$B76>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<R$8,$B76>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<V$8,$B76>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<V$8,$B76>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C76)/1000)","v":""},null,{"$f":"IF(OR($B76<Z$8,$B76>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C76)/100))","v":""},null,{"$f":"IF(OR($B76<Z$8,$B76>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C76/1000)","v":""},null,{"$f":"IF(OR($B76<AD$8,$B76>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C76/100))","v":""},null,{"$f":"IF(OR($B76<AD$8,$B76>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B76<AO$8,$B76>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C76/100))","v":""},null,{"$f":"IF(OR($B76<AO$8,$B76>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,487.08555899121205,null,"",null,{"$f":"IF(OR($B76<BI$8,$B76>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C76)","v":""},null,{"$f":"IF(OR($B76<BI$8,$B76>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C76/1000)","v":""},null,"",null,{"$f":"IF(OR($B76<BM$8,$B76>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B76)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C76)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B76<BX$8,$B76>BX$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B76<BZ$8,$B76>BZ$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B76<CB$8,$B76>CB$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B76<CD$8,$B76>CD$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B76<CF$8,$B76>CF$9),\"\",VLOOKUP($B76,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2075,0.13636061158083673,0.03,null,{"$f":"IF(OR($B77<F$8,$B77>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C77)","v":""},null,{"$f":"IF(OR($B77<F$8,$B77>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C77)/1000)","v":""},null,{"$f":"IF(OR($B77<J$8,$B77>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C77)","v":""},null,{"$f":"IF(OR($B77<J$8,$B77>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<N$8,$B77>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<N$8,$B77>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<R$8,$B77>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<R$8,$B77>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<V$8,$B77>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<V$8,$B77>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C77)/1000)","v":""},null,{"$f":"IF(OR($B77<Z$8,$B77>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C77)/100))","v":""},null,{"$f":"IF(OR($B77<Z$8,$B77>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C77/1000)","v":""},null,{"$f":"IF(OR($B77<AD$8,$B77>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C77/100))","v":""},null,{"$f":"IF(OR($B77<AD$8,$B77>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B77<AO$8,$B77>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C77/100))","v":""},null,{"$f":"IF(OR($B77<AO$8,$B77>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,472.89860096234179,null,"",null,{"$f":"IF(OR($B77<BI$8,$B77>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C77)","v":""},null,{"$f":"IF(OR($B77<BI$8,$B77>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C77/1000)","v":""},null,"",null,{"$f":"IF(OR($B77<BM$8,$B77>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B77)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C77)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B77<BX$8,$B77>BX$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B77<BZ$8,$B77>BZ$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B77<CB$8,$B77>CB$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B77<CD$8,$B77>CD$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B77<CF$8,$B77>CF$9),\"\",VLOOKUP($B77,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2076,0.13238894328236575,0.03,null,{"$f":"IF(OR($B78<F$8,$B78>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C78)","v":""},null,{"$f":"IF(OR($B78<F$8,$B78>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C78)/1000)","v":""},null,{"$f":"IF(OR($B78<J$8,$B78>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C78)","v":""},null,{"$f":"IF(OR($B78<J$8,$B78>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<N$8,$B78>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<N$8,$B78>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<R$8,$B78>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<R$8,$B78>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<V$8,$B78>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<V$8,$B78>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C78)/1000)","v":""},null,{"$f":"IF(OR($B78<Z$8,$B78>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C78)/100))","v":""},null,{"$f":"IF(OR($B78<Z$8,$B78>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C78/1000)","v":""},null,{"$f":"IF(OR($B78<AD$8,$B78>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C78/100))","v":""},null,{"$f":"IF(OR($B78<AD$8,$B78>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B78<AO$8,$B78>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C78/100))","v":""},null,{"$f":"IF(OR($B78<AO$8,$B78>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,459.12485530324443,null,"",null,{"$f":"IF(OR($B78<BI$8,$B78>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C78)","v":""},null,{"$f":"IF(OR($B78<BI$8,$B78>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C78/1000)","v":""},null,"",null,{"$f":"IF(OR($B78<BM$8,$B78>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B78)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C78)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B78<BX$8,$B78>BX$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B78<BZ$8,$B78>BZ$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B78<CB$8,$B78>CB$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B78<CD$8,$B78>CD$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B78<CF$8,$B78>CF$9),\"\",VLOOKUP($B78,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2077,0.12853295464307354,0.03,null,{"$f":"IF(OR($B79<F$8,$B79>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C79)","v":""},null,{"$f":"IF(OR($B79<F$8,$B79>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C79)/1000)","v":""},null,{"$f":"IF(OR($B79<J$8,$B79>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C79)","v":""},null,{"$f":"IF(OR($B79<J$8,$B79>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<N$8,$B79>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<N$8,$B79>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<R$8,$B79>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<R$8,$B79>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<V$8,$B79>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<V$8,$B79>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C79)/1000)","v":""},null,{"$f":"IF(OR($B79<Z$8,$B79>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C79)/100))","v":""},null,{"$f":"IF(OR($B79<Z$8,$B79>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<AD$8,$B79>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C79/100))","v":""},null,{"$f":"IF(OR($B79<AD$8,$B79>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,{"$f":"IF(OR($B79<AJ$8,$B79>AJ$9),\"\",AJ$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<AM$8,$B79>AM$9),\"\",AM$12*$C79)","v":""},null,{"$f":"IF(OR($B79<AO$8,$B79>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C79/100))","v":""},null,{"$f":"IF(OR($B79<AO$8,$B79>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,{"$f":"IF(OR($B79<AU$8,$B79>AU$9),\"\",AU$12*$C79)","v":""},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,{"$f":"IF(OR($B79<BC$8,$B79>BC$9),\"\",BC$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BE$8,$B79>BE$9),\"\",BE$12*$C79)","v":445.75228670217905},null,{"$f":"IF(OR($B79<BG$8,$B79>BG$9),\"\",BG$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BI$8,$B79>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C79)","v":""},null,{"$f":"IF(OR($B79<BI$8,$B79>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C79/1000)","v":""},null,{"$f":"IF(OR($B79<BM$8,$B79>BM$9),\"\",BM$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BM$8,$B79>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B79)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C79)","v":""},null,{"$f":"IF(OR($B79<BQ$8,$B79>BQ$9),\"\",BQ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BS$8,$B79>BS$9),\"\",BS$12*$C79)","v":""},null,{"$f":"IF(OR($B79<BU$8,$B79>BU$9),\"\",BU$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<BX$8,$B79>BX$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B79<BZ$8,$B79>BZ$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B79<CB$8,$B79>CB$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B79<CD$8,$B79>CD$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B79<CF$8,$B79>CF$9),\"\",VLOOKUP($B79,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,{"$f":"IF(OR($B79<CI$8,$B79>CI$9),\"\",CI$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CK$8,$B79>CK$9),\"\",CK$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CM$8,$B79>CM$9),\"\",CM$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CO$8,$B79>CO$9),\"\",CO$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CQ$8,$B79>CQ$9),\"\",CQ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CS$8,$B79>CS$9),\"\",CS$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<CV$8,$B79>CV$9),\"\",CV$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CX$8,$B79>CX$9),\"\",CX$12*$C79)","v":""},null,{"$f":"IF(OR($B79<CZ$8,$B79>CZ$9),\"\",CZ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DB$8,$B79>DB$9),\"\",DB$12*$C79)","v":""},null,"",null,null,{"$f":"IF(OR($B79<DG$8,$B79>DG$9),\"\",DG$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DI$8,$B79>DI$9),\"\",DI$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DK$8,$B79>DK$9),\"\",DK$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DM$8,$B79>DM$9),\"\",DM$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DO$8,$B79>DO$9),\"\",DO$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DQ$8,$B79>DQ$9),\"\",DQ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DS$8,$B79>DS$9),\"\",DS$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DU$8,$B79>DU$9),\"\",DU$12*$C79)","v":""},null,null,{"$f":"IF(OR($B79<DX$8,$B79>DX$9),\"\",DX$12*$C79)","v":""},null,{"$f":"IF(OR($B79<DZ$8,$B79>DZ$9),\"\",DZ$12*$C79)","v":""},null,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,null,{"$f":"IF(OR($B79<EH$8,$B79>EH$9),\"\",EH$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EJ$8,$B79>EJ$9),\"\",EJ$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EL$8,$B79>EL$9),\"\",EL$12*$C79)","v":""},null,{"$f":"IF(OR($B79<EN$8,$B79>EN$9),\"\",EN$12*$C79)","v":""},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,2078,0.12478927635249858,0.03,null,{"$f":"IF(OR($B80<F$8,$B80>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C80)","v":""},null,{"$f":"IF(OR($B80<F$8,$B80>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C80)/1000)","v":""},null,{"$f":"IF(OR($B80<J$8,$B80>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C80)","v":""},null,{"$f":"IF(OR($B80<J$8,$B80>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<N$8,$B80>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<N$8,$B80>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<R$8,$B80>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<R$8,$B80>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<V$8,$B80>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<V$8,$B80>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C80)/1000)","v":""},null,{"$f":"IF(OR($B80<Z$8,$B80>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C80)/100))","v":""},null,{"$f":"IF(OR($B80<Z$8,$B80>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C80/1000)","v":""},null,{"$f":"IF(OR($B80<AD$8,$B80>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C80/100))","v":""},null,{"$f":"IF(OR($B80<AD$8,$B80>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B80<AO$8,$B80>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C80/100))","v":""},null,{"$f":"IF(OR($B80<AO$8,$B80>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,432.76921039046505,null,"",null,{"$f":"IF(OR($B80<BI$8,$B80>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C80)","v":""},null,{"$f":"IF(OR($B80<BI$8,$B80>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C80/1000)","v":""},null,"",null,{"$f":"IF(OR($B80<BM$8,$B80>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B80)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C80)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B80<BX$8,$B80>BX$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B80<BZ$8,$B80>BZ$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B80<CB$8,$B80>CB$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B80<CD$8,$B80>CD$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B80<CF$8,$B80>CF$9),\"\",VLOOKUP($B80,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2079,{"$f":"C80/(1+D81)","v":0.12115463723543551},0.03,null,{"$f":"IF(OR($B81<F$8,$B81>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C81)","v":""},null,{"$f":"IF(OR($B81<F$8,$B81>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C81)/1000)","v":""},null,{"$f":"IF(OR($B81<J$8,$B81>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C81)","v":""},null,{"$f":"IF(OR($B81<J$8,$B81>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<N$8,$B81>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<N$8,$B81>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<R$8,$B81>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<R$8,$B81>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<V$8,$B81>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<V$8,$B81>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C81)/1000)","v":""},null,{"$f":"IF(OR($B81<Z$8,$B81>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C81)/100))","v":""},null,{"$f":"IF(OR($B81<Z$8,$B81>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C81/1000)","v":""},null,{"$f":"IF(OR($B81<AD$8,$B81>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C81/100))","v":""},null,{"$f":"IF(OR($B81<AD$8,$B81>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B81<AO$8,$B81>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C81/100))","v":""},null,{"$f":"IF(OR($B81<AO$8,$B81>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,420.16428193249038,null,"",null,{"$f":"IF(OR($B81<BI$8,$B81>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C81)","v":""},null,{"$f":"IF(OR($B81<BI$8,$B81>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C81/1000)","v":""},null,"",null,{"$f":"IF(OR($B81<BM$8,$B81>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B81)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C81)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B81<BX$8,$B81>BX$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B81<BZ$8,$B81>BZ$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B81<CB$8,$B81>CB$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B81<CD$8,$B81>CD$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B81<CF$8,$B81>CF$9),\"\",VLOOKUP($B81,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2080,0.11762586139362671,0.03,null,{"$f":"IF(OR($B82<F$8,$B82>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C82)","v":""},null,{"$f":"IF(OR($B82<F$8,$B82>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C82)/1000)","v":""},null,{"$f":"IF(OR($B82<J$8,$B82>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C82)","v":""},null,{"$f":"IF(OR($B82<J$8,$B82>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<N$8,$B82>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<N$8,$B82>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<R$8,$B82>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<R$8,$B82>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<V$8,$B82>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<V$8,$B82>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C82)/1000)","v":""},null,{"$f":"IF(OR($B82<Z$8,$B82>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C82)/100))","v":""},null,{"$f":"IF(OR($B82<Z$8,$B82>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C82/1000)","v":""},null,{"$f":"IF(OR($B82<AD$8,$B82>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C82/100))","v":""},null,{"$f":"IF(OR($B82<AD$8,$B82>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B82<AO$8,$B82>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C82/100))","v":""},null,{"$f":"IF(OR($B82<AO$8,$B82>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,407.92648731309743,null,"",null,{"$f":"IF(OR($B82<BI$8,$B82>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C82)","v":""},null,{"$f":"IF(OR($B82<BI$8,$B82>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C82/1000)","v":""},null,"",null,{"$f":"IF(OR($B82<BM$8,$B82>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B82)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C82)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B82<BX$8,$B82>BX$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B82<BZ$8,$B82>BZ$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B82<CB$8,$B82>CB$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B82<CD$8,$B82>CD$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B82<CF$8,$B82>CF$9),\"\",VLOOKUP($B82,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2081,0.11419986543070554,0.03,null,{"$f":"IF(OR($B83<F$8,$B83>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C83)","v":""},null,{"$f":"IF(OR($B83<F$8,$B83>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C83)/1000)","v":""},null,{"$f":"IF(OR($B83<J$8,$B83>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C83)","v":""},null,{"$f":"IF(OR($B83<J$8,$B83>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<N$8,$B83>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<N$8,$B83>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<R$8,$B83>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<R$8,$B83>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<V$8,$B83>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<V$8,$B83>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C83)/1000)","v":""},null,{"$f":"IF(OR($B83<Z$8,$B83>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C83)/100))","v":""},null,{"$f":"IF(OR($B83<Z$8,$B83>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C83/1000)","v":""},null,{"$f":"IF(OR($B83<AD$8,$B83>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C83/100))","v":""},null,{"$f":"IF(OR($B83<AD$8,$B83>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B83<AO$8,$B83>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C83/100))","v":""},null,{"$f":"IF(OR($B83<AO$8,$B83>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,396.04513331368679,null,"",null,{"$f":"IF(OR($B83<BI$8,$B83>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C83)","v":""},null,{"$f":"IF(OR($B83<BI$8,$B83>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C83/1000)","v":""},null,"",null,{"$f":"IF(OR($B83<BM$8,$B83>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B83)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C83)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B83<BX$8,$B83>BX$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B83<BZ$8,$B83>BZ$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B83<CB$8,$B83>CB$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B83<CD$8,$B83>CD$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B83<CF$8,$B83>CF$9),\"\",VLOOKUP($B83,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2082,0.11087365575796654,0.03,null,{"$f":"IF(OR($B84<F$8,$B84>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C84)","v":""},null,{"$f":"IF(OR($B84<F$8,$B84>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C84)/1000)","v":""},null,{"$f":"IF(OR($B84<J$8,$B84>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C84)","v":""},null,{"$f":"IF(OR($B84<J$8,$B84>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<N$8,$B84>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<N$8,$B84>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<R$8,$B84>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<R$8,$B84>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<V$8,$B84>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<V$8,$B84>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C84)/1000)","v":""},null,{"$f":"IF(OR($B84<Z$8,$B84>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C84)/100))","v":""},null,{"$f":"IF(OR($B84<Z$8,$B84>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C84/1000)","v":""},null,{"$f":"IF(OR($B84<AD$8,$B84>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C84/100))","v":""},null,{"$f":"IF(OR($B84<AD$8,$B84>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B84<AO$8,$B84>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C84/100))","v":""},null,{"$f":"IF(OR($B84<AO$8,$B84>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,384.50983816862794,null,"",null,{"$f":"IF(OR($B84<BI$8,$B84>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C84)","v":""},null,{"$f":"IF(OR($B84<BI$8,$B84>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C84/1000)","v":""},null,"",null,{"$f":"IF(OR($B84<BM$8,$B84>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B84)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C84)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B84<BX$8,$B84>BX$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B84<BZ$8,$B84>BZ$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B84<CB$8,$B84>CB$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B84<CD$8,$B84>CD$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B84<CF$8,$B84>CF$9),\"\",VLOOKUP($B84,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2083,0.10764432597860829,0.03,null,{"$f":"IF(OR($B85<F$8,$B85>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C85)","v":""},null,{"$f":"IF(OR($B85<F$8,$B85>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C85)/1000)","v":""},null,{"$f":"IF(OR($B85<J$8,$B85>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C85)","v":""},null,{"$f":"IF(OR($B85<J$8,$B85>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<N$8,$B85>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<N$8,$B85>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<R$8,$B85>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<R$8,$B85>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<V$8,$B85>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<V$8,$B85>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C85)/1000)","v":""},null,{"$f":"IF(OR($B85<Z$8,$B85>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C85)/100))","v":""},null,{"$f":"IF(OR($B85<Z$8,$B85>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C85/1000)","v":""},null,{"$f":"IF(OR($B85<AD$8,$B85>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C85/100))","v":""},null,{"$f":"IF(OR($B85<AD$8,$B85>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B85<AO$8,$B85>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C85/100))","v":""},null,{"$f":"IF(OR($B85<AO$8,$B85>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,373.31052249381355,null,"",null,{"$f":"IF(OR($B85<BI$8,$B85>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C85)","v":""},null,{"$f":"IF(OR($B85<BI$8,$B85>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C85/1000)","v":""},null,"",null,{"$f":"IF(OR($B85<BM$8,$B85>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B85)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C85)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B85<BX$8,$B85>BX$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B85<BZ$8,$B85>BZ$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B85<CB$8,$B85>CB$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B85<CD$8,$B85>CD$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B85<CF$8,$B85>CF$9),\"\",VLOOKUP($B85,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2084,0.10450905434816339,0.03,null,{"$f":"IF(OR($B86<F$8,$B86>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C86)","v":""},null,{"$f":"IF(OR($B86<F$8,$B86>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C86)/1000)","v":""},null,{"$f":"IF(OR($B86<J$8,$B86>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C86)","v":""},null,{"$f":"IF(OR($B86<J$8,$B86>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<N$8,$B86>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<N$8,$B86>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<R$8,$B86>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<R$8,$B86>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<V$8,$B86>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<V$8,$B86>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C86)/1000)","v":""},null,{"$f":"IF(OR($B86<Z$8,$B86>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C86)/100))","v":""},null,{"$f":"IF(OR($B86<Z$8,$B86>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C86/1000)","v":""},null,{"$f":"IF(OR($B86<AD$8,$B86>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C86/100))","v":""},null,{"$f":"IF(OR($B86<AD$8,$B86>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B86<AO$8,$B86>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C86/100))","v":""},null,{"$f":"IF(OR($B86<AO$8,$B86>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,362.43740047943066,null,"",null,{"$f":"IF(OR($B86<BI$8,$B86>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C86)","v":""},null,{"$f":"IF(OR($B86<BI$8,$B86>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C86/1000)","v":""},null,"",null,{"$f":"IF(OR($B86<BM$8,$B86>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B86)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C86)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B86<BX$8,$B86>BX$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B86<BZ$8,$B86>BZ$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B86<CB$8,$B86>CB$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B86<CD$8,$B86>CD$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B86<CF$8,$B86>CF$9),\"\",VLOOKUP($B86,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2085,0.10146510130889649,0.03,null,{"$f":"IF(OR($B87<F$8,$B87>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C87)","v":""},null,{"$f":"IF(OR($B87<F$8,$B87>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C87)/1000)","v":""},null,{"$f":"IF(OR($B87<J$8,$B87>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C87)","v":""},null,{"$f":"IF(OR($B87<J$8,$B87>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<N$8,$B87>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<N$8,$B87>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<R$8,$B87>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<R$8,$B87>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<V$8,$B87>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<V$8,$B87>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C87)/1000)","v":""},null,{"$f":"IF(OR($B87<Z$8,$B87>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C87)/100))","v":""},null,{"$f":"IF(OR($B87<Z$8,$B87>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C87/1000)","v":""},null,{"$f":"IF(OR($B87<AD$8,$B87>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C87/100))","v":""},null,{"$f":"IF(OR($B87<AD$8,$B87>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B87<AO$8,$B87>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C87/100))","v":""},null,{"$f":"IF(OR($B87<AO$8,$B87>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,351.88097133925305,null,"",null,{"$f":"IF(OR($B87<BI$8,$B87>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C87)","v":""},null,{"$f":"IF(OR($B87<BI$8,$B87>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C87/1000)","v":""},null,"",null,{"$f":"IF(OR($B87<BM$8,$B87>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B87)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C87)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B87<BX$8,$B87>BX$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B87<BZ$8,$B87>BZ$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B87<CB$8,$B87>CB$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B87<CD$8,$B87>CD$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B87<CF$8,$B87>CF$9),\"\",VLOOKUP($B87,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2086,9.8509807096016005E-2,0.03,null,{"$f":"IF(OR($B88<F$8,$B88>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C88)","v":""},null,{"$f":"IF(OR($B88<F$8,$B88>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C88)/1000)","v":""},null,{"$f":"IF(OR($B88<J$8,$B88>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C88)","v":""},null,{"$f":"IF(OR($B88<J$8,$B88>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<N$8,$B88>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<N$8,$B88>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<R$8,$B88>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<R$8,$B88>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<V$8,$B88>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<V$8,$B88>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C88)/1000)","v":""},null,{"$f":"IF(OR($B88<Z$8,$B88>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C88)/100))","v":""},null,{"$f":"IF(OR($B88<Z$8,$B88>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C88/1000)","v":""},null,{"$f":"IF(OR($B88<AD$8,$B88>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C88/100))","v":""},null,{"$f":"IF(OR($B88<AD$8,$B88>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B88<AO$8,$B88>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C88/100))","v":""},null,{"$f":"IF(OR($B88<AO$8,$B88>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,341.63201100898351,null,"",null,{"$f":"IF(OR($B88<BI$8,$B88>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C88)","v":""},null,{"$f":"IF(OR($B88<BI$8,$B88>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C88/1000)","v":""},null,"",null,{"$f":"IF(OR($B88<BM$8,$B88>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B88)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C88)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B88<BX$8,$B88>BX$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B88<BZ$8,$B88>BZ$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B88<CB$8,$B88>CB$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B88<CD$8,$B88>CD$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B88<CF$8,$B88>CF$9),\"\",VLOOKUP($B88,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2087,9.5640589413607771E-2,0.03,null,{"$f":"IF(OR($B89<F$8,$B89>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C89)","v":""},null,{"$f":"IF(OR($B89<F$8,$B89>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C89)/1000)","v":""},null,{"$f":"IF(OR($B89<J$8,$B89>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C89)","v":""},null,{"$f":"IF(OR($B89<J$8,$B89>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<N$8,$B89>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<N$8,$B89>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<R$8,$B89>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<R$8,$B89>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<V$8,$B89>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<V$8,$B89>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C89)/1000)","v":""},null,{"$f":"IF(OR($B89<Z$8,$B89>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C89)/100))","v":""},null,{"$f":"IF(OR($B89<Z$8,$B89>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C89/1000)","v":""},null,{"$f":"IF(OR($B89<AD$8,$B89>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C89/100))","v":""},null,{"$f":"IF(OR($B89<AD$8,$B89>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B89<AO$8,$B89>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C89/100))","v":""},null,{"$f":"IF(OR($B89<AO$8,$B89>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,331.68156408639175,null,"",null,{"$f":"IF(OR($B89<BI$8,$B89>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C89)","v":""},null,{"$f":"IF(OR($B89<BI$8,$B89>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C89/1000)","v":""},null,"",null,{"$f":"IF(OR($B89<BM$8,$B89>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B89)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C89)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B89<BX$8,$B89>BX$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B89<BZ$8,$B89>BZ$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B89<CB$8,$B89>CB$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B89<CD$8,$B89>CD$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B89<CF$8,$B89>CF$9),\"\",VLOOKUP($B89,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2088,9.2854941178259973E-2,0.03,null,{"$f":"IF(OR($B90<F$8,$B90>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C90)","v":""},null,{"$f":"IF(OR($B90<F$8,$B90>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C90)/1000)","v":""},null,{"$f":"IF(OR($B90<J$8,$B90>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C90)","v":""},null,{"$f":"IF(OR($B90<J$8,$B90>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<N$8,$B90>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<N$8,$B90>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<R$8,$B90>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<R$8,$B90>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<V$8,$B90>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<V$8,$B90>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C90)/1000)","v":""},null,{"$f":"IF(OR($B90<Z$8,$B90>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C90)/100))","v":""},null,{"$f":"IF(OR($B90<Z$8,$B90>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C90/1000)","v":""},null,{"$f":"IF(OR($B90<AD$8,$B90>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C90/100))","v":""},null,{"$f":"IF(OR($B90<AD$8,$B90>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B90<AO$8,$B90>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C90/100))","v":""},null,{"$f":"IF(OR($B90<AO$8,$B90>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,322.0209360062056,null,"",null,{"$f":"IF(OR($B90<BI$8,$B90>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C90)","v":""},null,{"$f":"IF(OR($B90<BI$8,$B90>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C90/1000)","v":""},null,"",null,{"$f":"IF(OR($B90<BM$8,$B90>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B90)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C90)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B90<BX$8,$B90>BX$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B90<BZ$8,$B90>BZ$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B90<CB$8,$B90>CB$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B90<CD$8,$B90>CD$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B90<CF$8,$B90>CF$9),\"\",VLOOKUP($B90,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2089,9.0150428328407736E-2,0.03,null,{"$f":"IF(OR($B91<F$8,$B91>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C91)","v":""},null,{"$f":"IF(OR($B91<F$8,$B91>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C91)/1000)","v":""},null,{"$f":"IF(OR($B91<J$8,$B91>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C91)","v":""},null,{"$f":"IF(OR($B91<J$8,$B91>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<N$8,$B91>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<N$8,$B91>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<R$8,$B91>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<R$8,$B91>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<V$8,$B91>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<V$8,$B91>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C91)/1000)","v":""},null,{"$f":"IF(OR($B91<Z$8,$B91>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C91)/100))","v":""},null,{"$f":"IF(OR($B91<Z$8,$B91>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C91/1000)","v":""},null,{"$f":"IF(OR($B91<AD$8,$B91>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C91/100))","v":""},null,{"$f":"IF(OR($B91<AD$8,$B91>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B91<AO$8,$B91>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C91/100))","v":""},null,{"$f":"IF(OR($B91<AO$8,$B91>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,312.641685442918,null,"",null,{"$f":"IF(OR($B91<BI$8,$B91>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C91)","v":""},null,{"$f":"IF(OR($B91<BI$8,$B91>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C91/1000)","v":""},null,"",null,{"$f":"IF(OR($B91<BM$8,$B91>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B91)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C91)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B91<BX$8,$B91>BX$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B91<BZ$8,$B91>BZ$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B91<CB$8,$B91>CB$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B91<CD$8,$B91>CD$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B91<CF$8,$B91>CF$9),\"\",VLOOKUP($B91,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2090,8.7524687697483242E-2,0.03,null,{"$f":"IF(OR($B92<F$8,$B92>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C92)","v":""},null,{"$f":"IF(OR($B92<F$8,$B92>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C92)/1000)","v":""},null,{"$f":"IF(OR($B92<J$8,$B92>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C92)","v":""},null,{"$f":"IF(OR($B92<J$8,$B92>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<N$8,$B92>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<N$8,$B92>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<R$8,$B92>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<R$8,$B92>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<V$8,$B92>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<V$8,$B92>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C92)/1000)","v":""},null,{"$f":"IF(OR($B92<Z$8,$B92>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C92)/100))","v":""},null,{"$f":"IF(OR($B92<Z$8,$B92>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C92/1000)","v":""},null,{"$f":"IF(OR($B92<AD$8,$B92>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C92/100))","v":""},null,{"$f":"IF(OR($B92<AD$8,$B92>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B92<AO$8,$B92>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C92/100))","v":""},null,{"$f":"IF(OR($B92<AO$8,$B92>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,303.53561693487188,null,"",null,{"$f":"IF(OR($B92<BI$8,$B92>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C92)","v":""},null,{"$f":"IF(OR($B92<BI$8,$B92>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C92/1000)","v":""},null,"",null,{"$f":"IF(OR($B92<BM$8,$B92>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B92)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C92)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B92<BX$8,$B92>BX$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B92<BZ$8,$B92>BZ$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B92<CB$8,$B92>CB$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B92<CD$8,$B92>CD$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B92<CF$8,$B92>CF$9),\"\",VLOOKUP($B92,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2091,8.4975424949012848E-2,0.03,null,{"$f":"IF(OR($B93<F$8,$B93>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C93)","v":""},null,{"$f":"IF(OR($B93<F$8,$B93>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C93)/1000)","v":""},null,{"$f":"IF(OR($B93<J$8,$B93>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C93)","v":""},null,{"$f":"IF(OR($B93<J$8,$B93>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<N$8,$B93>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<N$8,$B93>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<R$8,$B93>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<R$8,$B93>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<V$8,$B93>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<V$8,$B93>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C93)/1000)","v":""},null,{"$f":"IF(OR($B93<Z$8,$B93>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C93)/100))","v":""},null,{"$f":"IF(OR($B93<Z$8,$B93>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C93/1000)","v":""},null,{"$f":"IF(OR($B93<AD$8,$B93>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C93/100))","v":""},null,{"$f":"IF(OR($B93<AD$8,$B93>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B93<AO$8,$B93>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C93/100))","v":""},null,{"$f":"IF(OR($B93<AO$8,$B93>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,294.69477372317658,null,"",null,{"$f":"IF(OR($B93<BI$8,$B93>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C93)","v":""},null,{"$f":"IF(OR($B93<BI$8,$B93>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C93/1000)","v":""},null,"",null,{"$f":"IF(OR($B93<BM$8,$B93>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B93)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C93)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B93<BX$8,$B93>BX$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B93<BZ$8,$B93>BZ$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B93<CB$8,$B93>CB$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B93<CD$8,$B93>CD$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B93<CF$8,$B93>CF$9),\"\",VLOOKUP($B93,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2092,8.2902853608793028E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B94<F$8,$B94>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C94)","v":""},null,{"$f":"IF(OR($B94<F$8,$B94>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C94)/1000)","v":""},null,{"$f":"IF(OR($B94<J$8,$B94>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C94)","v":""},null,{"$f":"IF(OR($B94<J$8,$B94>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<N$8,$B94>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<N$8,$B94>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<R$8,$B94>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<R$8,$B94>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<V$8,$B94>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<V$8,$B94>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C94)/1000)","v":""},null,{"$f":"IF(OR($B94<Z$8,$B94>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C94)/100))","v":""},null,{"$f":"IF(OR($B94<Z$8,$B94>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C94/1000)","v":""},null,{"$f":"IF(OR($B94<AD$8,$B94>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C94/100))","v":""},null,{"$f":"IF(OR($B94<AD$8,$B94>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B94<AO$8,$B94>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C94/100))","v":""},null,{"$f":"IF(OR($B94<AO$8,$B94>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,287.50709631529423,null,"",null,{"$f":"IF(OR($B94<BI$8,$B94>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C94)","v":""},null,{"$f":"IF(OR($B94<BI$8,$B94>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C94/1000)","v":""},null,"",null,{"$f":"IF(OR($B94<BM$8,$B94>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B94)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C94)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B94<BX$8,$B94>BX$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B94<BZ$8,$B94>BZ$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B94<CB$8,$B94>CB$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B94<CD$8,$B94>CD$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B94<CF$8,$B94>CF$9),\"\",VLOOKUP($B94,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2093,8.0880832789066381E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B95<F$8,$B95>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C95)","v":""},null,{"$f":"IF(OR($B95<F$8,$B95>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C95)/1000)","v":""},null,{"$f":"IF(OR($B95<J$8,$B95>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C95)","v":""},null,{"$f":"IF(OR($B95<J$8,$B95>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<N$8,$B95>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<N$8,$B95>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<R$8,$B95>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<R$8,$B95>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<V$8,$B95>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<V$8,$B95>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C95)/1000)","v":""},null,{"$f":"IF(OR($B95<Z$8,$B95>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C95)/100))","v":""},null,{"$f":"IF(OR($B95<Z$8,$B95>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C95/1000)","v":""},null,{"$f":"IF(OR($B95<AD$8,$B95>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C95/100))","v":""},null,{"$f":"IF(OR($B95<AD$8,$B95>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B95<AO$8,$B95>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C95/100))","v":""},null,{"$f":"IF(OR($B95<AO$8,$B95>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,280.49472811248222,null,"",null,{"$f":"IF(OR($B95<BI$8,$B95>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C95)","v":""},null,{"$f":"IF(OR($B95<BI$8,$B95>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C95/1000)","v":""},null,"",null,{"$f":"IF(OR($B95<BM$8,$B95>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B95)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C95)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B95<BX$8,$B95>BX$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B95<BZ$8,$B95>BZ$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B95<CB$8,$B95>CB$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B95<CD$8,$B95>CD$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B95<CF$8,$B95>CF$9),\"\",VLOOKUP($B95,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2094,7.8908129550308667E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B96<F$8,$B96>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C96)","v":""},null,{"$f":"IF(OR($B96<F$8,$B96>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C96)/1000)","v":""},null,{"$f":"IF(OR($B96<J$8,$B96>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C96)","v":""},null,{"$f":"IF(OR($B96<J$8,$B96>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<N$8,$B96>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<N$8,$B96>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<R$8,$B96>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<R$8,$B96>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<V$8,$B96>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<V$8,$B96>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C96)/1000)","v":""},null,{"$f":"IF(OR($B96<Z$8,$B96>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C96)/100))","v":""},null,{"$f":"IF(OR($B96<Z$8,$B96>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C96/1000)","v":""},null,{"$f":"IF(OR($B96<AD$8,$B96>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C96/100))","v":""},null,{"$f":"IF(OR($B96<AD$8,$B96>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B96<AO$8,$B96>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C96/100))","v":""},null,{"$f":"IF(OR($B96<AO$8,$B96>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,273.65339328047048,null,"",null,{"$f":"IF(OR($B96<BI$8,$B96>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C96)","v":""},null,{"$f":"IF(OR($B96<BI$8,$B96>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C96/1000)","v":""},null,"",null,{"$f":"IF(OR($B96<BM$8,$B96>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B96)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C96)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B96<BX$8,$B96>BX$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B96<BZ$8,$B96>BZ$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B96<CB$8,$B96>CB$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B96<CD$8,$B96>CD$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B96<CF$8,$B96>CF$9),\"\",VLOOKUP($B96,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2095,7.698354102469139E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B97<F$8,$B97>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C97)","v":""},null,{"$f":"IF(OR($B97<F$8,$B97>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C97)/1000)","v":""},null,{"$f":"IF(OR($B97<J$8,$B97>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C97)","v":""},null,{"$f":"IF(OR($B97<J$8,$B97>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<N$8,$B97>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<N$8,$B97>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<R$8,$B97>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<R$8,$B97>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<V$8,$B97>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<V$8,$B97>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C97)/1000)","v":""},null,{"$f":"IF(OR($B97<Z$8,$B97>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C97)/100))","v":""},null,{"$f":"IF(OR($B97<Z$8,$B97>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C97/1000)","v":""},null,{"$f":"IF(OR($B97<AD$8,$B97>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C97/100))","v":""},null,{"$f":"IF(OR($B97<AD$8,$B97>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B97<AO$8,$B97>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C97/100))","v":""},null,{"$f":"IF(OR($B97<AO$8,$B97>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,266.97892027362974,null,"",null,{"$f":"IF(OR($B97<BI$8,$B97>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C97)","v":""},null,{"$f":"IF(OR($B97<BI$8,$B97>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C97/1000)","v":""},null,"",null,{"$f":"IF(OR($B97<BM$8,$B97>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B97)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C97)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B97<BX$8,$B97>BX$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B97<BZ$8,$B97>BZ$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B97<CB$8,$B97>CB$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B97<CD$8,$B97>CD$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B97<CF$8,$B97>CF$9),\"\",VLOOKUP($B97,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2096,7.5105893682625754E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B98<F$8,$B98>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C98)","v":""},null,{"$f":"IF(OR($B98<F$8,$B98>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C98)/1000)","v":""},null,{"$f":"IF(OR($B98<J$8,$B98>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C98)","v":""},null,{"$f":"IF(OR($B98<J$8,$B98>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<N$8,$B98>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<N$8,$B98>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<R$8,$B98>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<R$8,$B98>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<V$8,$B98>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<V$8,$B98>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C98)/1000)","v":""},null,{"$f":"IF(OR($B98<Z$8,$B98>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C98)/100))","v":""},null,{"$f":"IF(OR($B98<Z$8,$B98>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C98/1000)","v":""},null,{"$f":"IF(OR($B98<AD$8,$B98>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C98/100))","v":""},null,{"$f":"IF(OR($B98<AD$8,$B98>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B98<AO$8,$B98>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C98/100))","v":""},null,{"$f":"IF(OR($B98<AO$8,$B98>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,260.46723929134612,null,"",null,{"$f":"IF(OR($B98<BI$8,$B98>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C98)","v":""},null,{"$f":"IF(OR($B98<BI$8,$B98>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C98/1000)","v":""},null,"",null,{"$f":"IF(OR($B98<BM$8,$B98>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B98)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C98)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B98<BX$8,$B98>BX$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B98<BZ$8,$B98>BZ$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B98<CB$8,$B98>CB$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B98<CD$8,$B98>CD$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B98<CF$8,$B98>CF$9),\"\",VLOOKUP($B98,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2097,7.3274042617195861E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B99<F$8,$B99>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C99)","v":""},null,{"$f":"IF(OR($B99<F$8,$B99>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C99)/1000)","v":""},null,{"$f":"IF(OR($B99<J$8,$B99>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C99)","v":""},null,{"$f":"IF(OR($B99<J$8,$B99>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<N$8,$B99>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<N$8,$B99>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<R$8,$B99>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<R$8,$B99>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<V$8,$B99>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<V$8,$B99>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C99)/1000)","v":""},null,{"$f":"IF(OR($B99<Z$8,$B99>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C99)/100))","v":""},null,{"$f":"IF(OR($B99<Z$8,$B99>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C99/1000)","v":""},null,{"$f":"IF(OR($B99<AD$8,$B99>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C99/100))","v":""},null,{"$f":"IF(OR($B99<AD$8,$B99>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B99<AO$8,$B99>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C99/100))","v":""},null,{"$f":"IF(OR($B99<AO$8,$B99>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,254.11437979643526,null,"",null,{"$f":"IF(OR($B99<BI$8,$B99>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C99)","v":""},null,{"$f":"IF(OR($B99<BI$8,$B99>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C99/1000)","v":""},null,"",null,{"$f":"IF(OR($B99<BM$8,$B99>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B99)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C99)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B99<BX$8,$B99>BX$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B99<BZ$8,$B99>BZ$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B99<CB$8,$B99>CB$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B99<CD$8,$B99>CD$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B99<CF$8,$B99>CF$9),\"\",VLOOKUP($B99,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2098,7.1486870846044742E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B100<F$8,$B100>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C100)","v":""},null,{"$f":"IF(OR($B100<F$8,$B100>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C100)/1000)","v":""},null,{"$f":"IF(OR($B100<J$8,$B100>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C100)","v":""},null,{"$f":"IF(OR($B100<J$8,$B100>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<N$8,$B100>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<N$8,$B100>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<R$8,$B100>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<R$8,$B100>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<V$8,$B100>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<V$8,$B100>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C100)/1000)","v":""},null,{"$f":"IF(OR($B100<Z$8,$B100>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C100)/100))","v":""},null,{"$f":"IF(OR($B100<Z$8,$B100>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C100/1000)","v":""},null,{"$f":"IF(OR($B100<AD$8,$B100>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C100/100))","v":""},null,{"$f":"IF(OR($B100<AD$8,$B100>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B100<AO$8,$B100>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C100/100))","v":""},null,{"$f":"IF(OR($B100<AO$8,$B100>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,247.91646809408317,null,"",null,{"$f":"IF(OR($B100<BI$8,$B100>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C100)","v":""},null,{"$f":"IF(OR($B100<BI$8,$B100>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C100/1000)","v":""},null,"",null,{"$f":"IF(OR($B100<BM$8,$B100>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B100)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C100)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B100<BX$8,$B100>BX$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B100<BZ$8,$B100>BZ$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B100<CB$8,$B100>CB$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B100<CD$8,$B100>CD$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B100<CF$8,$B100>CF$9),\"\",VLOOKUP($B100,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2099,6.9743288630287559E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B101<F$8,$B101>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C101)","v":""},null,{"$f":"IF(OR($B101<F$8,$B101>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C101)/1000)","v":""},null,{"$f":"IF(OR($B101<J$8,$B101>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C101)","v":""},null,{"$f":"IF(OR($B101<J$8,$B101>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<N$8,$B101>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<N$8,$B101>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<R$8,$B101>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<R$8,$B101>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<V$8,$B101>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<V$8,$B101>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C101)/1000)","v":""},null,{"$f":"IF(OR($B101<Z$8,$B101>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C101)/100))","v":""},null,{"$f":"IF(OR($B101<Z$8,$B101>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C101/1000)","v":""},null,{"$f":"IF(OR($B101<AD$8,$B101>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C101/100))","v":""},null,{"$f":"IF(OR($B101<AD$8,$B101>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B101<AO$8,$B101>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C101/100))","v":""},null,{"$f":"IF(OR($B101<AO$8,$B101>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,241.86972496983725,null,"",null,{"$f":"IF(OR($B101<BI$8,$B101>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C101)","v":""},null,{"$f":"IF(OR($B101<BI$8,$B101>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C101/1000)","v":""},null,"",null,{"$f":"IF(OR($B101<BM$8,$B101>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B101)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C101)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B101<BX$8,$B101>BX$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B101<BZ$8,$B101>BZ$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B101<CB$8,$B101>CB$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B101<CD$8,$B101>CD$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B101<CF$8,$B101>CF$9),\"\",VLOOKUP($B101,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2100,6.8042232810036643E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B102<F$8,$B102>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C102)","v":""},null,{"$f":"IF(OR($B102<F$8,$B102>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C102)/1000)","v":""},null,{"$f":"IF(OR($B102<J$8,$B102>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C102)","v":""},null,{"$f":"IF(OR($B102<J$8,$B102>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<N$8,$B102>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<N$8,$B102>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<R$8,$B102>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<R$8,$B102>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<V$8,$B102>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<V$8,$B102>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C102)/1000)","v":""},null,{"$f":"IF(OR($B102<Z$8,$B102>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C102)/100))","v":""},null,{"$f":"IF(OR($B102<Z$8,$B102>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C102/1000)","v":""},null,{"$f":"IF(OR($B102<AD$8,$B102>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C102/100))","v":""},null,{"$f":"IF(OR($B102<AD$8,$B102>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,{"$f":"IF(OR($B102<AO$8,$B102>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=AO$10)*('Values Library - Yearly Values'!$E$13:$N$13=AO$11)*('Values Library - Yearly Values'!$E$14:$N$106))*$C102/100))","v":""},null,{"$f":"IF(OR($B102<AO$8,$B102>AO$9),\"\",AO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$106=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=AQ$10)*('Values Library - Yearly Values'!$AS$14:$AU$106))))","v":""},null,null,null,"",null,null,"",null,null,"",null,"",null,235.97046338520707,null,"",null,{"$f":"IF(OR($B102<BI$8,$B102>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C102)","v":""},null,{"$f":"IF(OR($B102<BI$8,$B102>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C102/1000)","v":""},null,"",null,{"$f":"IF(OR($B102<BM$8,$B102>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B102)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C102)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B102<BX$8,$B102>BX$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B102<BZ$8,$B102>BZ$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B102<CB$8,$B102>CB$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B102<CD$8,$B102>CD$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B102<CF$8,$B102>CF$9),\"\",VLOOKUP($B102,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2101,{"$f":"C102/(1+D103)","v":6.6382666156133321E-2},2.5000000000000001E-2,null,{"$f":"IF(OR($B103<F$8,$B103>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C103)","v":""},null,{"$f":"IF(OR($B103<F$8,$B103>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C103)/1000)","v":""},null,{"$f":"IF(OR($B103<J$8,$B103>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C103)","v":""},null,{"$f":"IF(OR($B103<J$8,$B103>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<N$8,$B103>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<N$8,$B103>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<R$8,$B103>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<R$8,$B103>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<V$8,$B103>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<V$8,$B103>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C103)/1000)","v":""},null,{"$f":"IF(OR($B103<Z$8,$B103>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C103)/100))","v":""},null,{"$f":"IF(OR($B103<Z$8,$B103>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C103/1000)","v":""},null,{"$f":"IF(OR($B103<AD$8,$B103>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C103/100))","v":""},null,{"$f":"IF(OR($B103<AD$8,$B103>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,230.21508622947036,null,"",null,{"$f":"IF(OR($B103<BI$8,$B103>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C103)","v":""},null,{"$f":"IF(OR($B103<BI$8,$B103>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C103/1000)","v":""},null,"",null,{"$f":"IF(OR($B103<BM$8,$B103>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B103)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C103)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B103<BX$8,$B103>BX$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B103<BZ$8,$B103>BZ$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B103<CB$8,$B103>CB$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B103<CD$8,$B103>CD$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B103<CF$8,$B103>CF$9),\"\",VLOOKUP($B103,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2102,6.476357673769105E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B104<F$8,$B104>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C104)","v":""},null,{"$f":"IF(OR($B104<F$8,$B104>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C104)/1000)","v":""},null,{"$f":"IF(OR($B104<J$8,$B104>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C104)","v":""},null,{"$f":"IF(OR($B104<J$8,$B104>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<N$8,$B104>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<N$8,$B104>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<R$8,$B104>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<R$8,$B104>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<V$8,$B104>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<V$8,$B104>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C104)/1000)","v":""},null,{"$f":"IF(OR($B104<Z$8,$B104>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C104)/100))","v":""},null,{"$f":"IF(OR($B104<Z$8,$B104>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C104/1000)","v":""},null,{"$f":"IF(OR($B104<AD$8,$B104>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C104/100))","v":""},null,{"$f":"IF(OR($B104<AD$8,$B104>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,224.60008412631257,null,"",null,{"$f":"IF(OR($B104<BI$8,$B104>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C104)","v":""},null,{"$f":"IF(OR($B104<BI$8,$B104>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C104/1000)","v":""},null,"",null,{"$f":"IF(OR($B104<BM$8,$B104>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B104)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C104)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B104<BX$8,$B104>BX$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B104<BZ$8,$B104>BZ$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B104<CB$8,$B104>CB$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B104<CD$8,$B104>CD$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B104<CF$8,$B104>CF$9),\"\",VLOOKUP($B104,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2103,6.3183977305064448E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B105<F$8,$B105>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C105)","v":""},null,{"$f":"IF(OR($B105<F$8,$B105>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C105)/1000)","v":""},null,{"$f":"IF(OR($B105<J$8,$B105>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C105)","v":""},null,{"$f":"IF(OR($B105<J$8,$B105>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<N$8,$B105>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<N$8,$B105>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<R$8,$B105>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<R$8,$B105>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<V$8,$B105>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<V$8,$B105>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C105)/1000)","v":""},null,{"$f":"IF(OR($B105<Z$8,$B105>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C105)/100))","v":""},null,{"$f":"IF(OR($B105<Z$8,$B105>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C105/1000)","v":""},null,{"$f":"IF(OR($B105<AD$8,$B105>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C105/100))","v":""},null,{"$f":"IF(OR($B105<AD$8,$B105>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,219.12203329396351,null,"",null,{"$f":"IF(OR($B105<BI$8,$B105>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C105)","v":""},null,{"$f":"IF(OR($B105<BI$8,$B105>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C105/1000)","v":""},null,"",null,{"$f":"IF(OR($B105<BM$8,$B105>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B105)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C105)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B105<BX$8,$B105>BX$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B105<BZ$8,$B105>BZ$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B105<CB$8,$B105>CB$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B105<CD$8,$B105>CD$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B105<CF$8,$B105>CF$9),\"\",VLOOKUP($B105,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2104,6.1642904687867761E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B106<F$8,$B106>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C106)","v":""},null,{"$f":"IF(OR($B106<F$8,$B106>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C106)/1000)","v":""},null,{"$f":"IF(OR($B106<J$8,$B106>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C106)","v":""},null,{"$f":"IF(OR($B106<J$8,$B106>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<N$8,$B106>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<N$8,$B106>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<R$8,$B106>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<R$8,$B106>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<V$8,$B106>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<V$8,$B106>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C106)/1000)","v":""},null,{"$f":"IF(OR($B106<Z$8,$B106>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C106)/100))","v":""},null,{"$f":"IF(OR($B106<Z$8,$B106>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C106/1000)","v":""},null,{"$f":"IF(OR($B106<AD$8,$B106>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C106/100))","v":""},null,{"$f":"IF(OR($B106<AD$8,$B106>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,213.7775934575254,null,"",null,{"$f":"IF(OR($B106<BI$8,$B106>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C106)","v":""},null,{"$f":"IF(OR($B106<BI$8,$B106>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C106/1000)","v":""},null,"",null,{"$f":"IF(OR($B106<BM$8,$B106>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B106)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C106)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B106<BX$8,$B106>BX$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B106<BZ$8,$B106>BZ$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B106<CB$8,$B106>CB$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B106<CD$8,$B106>CD$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B106<CF$8,$B106>CF$9),\"\",VLOOKUP($B106,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2105,6.0139419207675869E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B107<F$8,$B107>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C107)","v":""},null,{"$f":"IF(OR($B107<F$8,$B107>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C107)/1000)","v":""},null,{"$f":"IF(OR($B107<J$8,$B107>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C107)","v":""},null,{"$f":"IF(OR($B107<J$8,$B107>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<N$8,$B107>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<N$8,$B107>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<R$8,$B107>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<R$8,$B107>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<V$8,$B107>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<V$8,$B107>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C107)/1000)","v":""},null,{"$f":"IF(OR($B107<Z$8,$B107>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C107)/100))","v":""},null,{"$f":"IF(OR($B107<Z$8,$B107>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C107/1000)","v":""},null,{"$f":"IF(OR($B107<AD$8,$B107>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C107/100))","v":""},null,{"$f":"IF(OR($B107<AD$8,$B107>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,208.56350581221992,null,"",null,{"$f":"IF(OR($B107<BI$8,$B107>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C107)","v":""},null,{"$f":"IF(OR($B107<BI$8,$B107>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C107/1000)","v":""},null,"",null,{"$f":"IF(OR($B107<BM$8,$B107>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B107)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C107)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B107<BX$8,$B107>BX$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B107<BZ$8,$B107>BZ$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B107<CB$8,$B107>CB$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B107<CD$8,$B107>CD$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B107<CF$8,$B107>CF$9),\"\",VLOOKUP($B107,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2106,5.8672604105049632E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B108<F$8,$B108>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C108)","v":""},null,{"$f":"IF(OR($B108<F$8,$B108>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C108)/1000)","v":""},null,{"$f":"IF(OR($B108<J$8,$B108>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C108)","v":""},null,{"$f":"IF(OR($B108<J$8,$B108>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<N$8,$B108>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<N$8,$B108>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<R$8,$B108>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<R$8,$B108>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<V$8,$B108>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<V$8,$B108>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C108)/1000)","v":""},null,{"$f":"IF(OR($B108<Z$8,$B108>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C108)/100))","v":""},null,{"$f":"IF(OR($B108<Z$8,$B108>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C108/1000)","v":""},null,{"$f":"IF(OR($B108<AD$8,$B108>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C108/100))","v":""},null,{"$f":"IF(OR($B108<AD$8,$B108>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,203.47659103631213,null,"",null,{"$f":"IF(OR($B108<BI$8,$B108>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C108)","v":""},null,{"$f":"IF(OR($B108<BI$8,$B108>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C108/1000)","v":""},null,"",null,{"$f":"IF(OR($B108<BM$8,$B108>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B108)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C108)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B108<BX$8,$B108>BX$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B108<BZ$8,$B108>BZ$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B108<CB$8,$B108>CB$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B108<CD$8,$B108>CD$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B108<CF$8,$B108>CF$9),\"\",VLOOKUP($B108,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2107,5.724156498053623E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B109<F$8,$B109>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C109)","v":""},null,{"$f":"IF(OR($B109<F$8,$B109>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C109)/1000)","v":""},null,{"$f":"IF(OR($B109<J$8,$B109>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C109)","v":""},null,{"$f":"IF(OR($B109<J$8,$B109>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<N$8,$B109>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<N$8,$B109>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<R$8,$B109>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<R$8,$B109>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<V$8,$B109>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<V$8,$B109>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C109)/1000)","v":""},null,{"$f":"IF(OR($B109<Z$8,$B109>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C109)/100))","v":""},null,{"$f":"IF(OR($B109<Z$8,$B109>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C109/1000)","v":""},null,{"$f":"IF(OR($B109<AD$8,$B109>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C109/100))","v":""},null,{"$f":"IF(OR($B109<AD$8,$B109>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,198.51374735249965,null,"",null,{"$f":"IF(OR($B109<BI$8,$B109>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C109)","v":""},null,{"$f":"IF(OR($B109<BI$8,$B109>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C109/1000)","v":""},null,"",null,{"$f":"IF(OR($B109<BM$8,$B109>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B109)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C109)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B109<BX$8,$B109>BX$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B109<BZ$8,$B109>BZ$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B109<CB$8,$B109>CB$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B109<CD$8,$B109>CD$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B109<CF$8,$B109>CF$9),\"\",VLOOKUP($B109,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2108,5.5845429249303642E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B110<F$8,$B110>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C110)","v":""},null,{"$f":"IF(OR($B110<F$8,$B110>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C110)/1000)","v":""},null,{"$f":"IF(OR($B110<J$8,$B110>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C110)","v":""},null,{"$f":"IF(OR($B110<J$8,$B110>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<N$8,$B110>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<N$8,$B110>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<R$8,$B110>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<R$8,$B110>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<V$8,$B110>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<V$8,$B110>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C110)/1000)","v":""},null,{"$f":"IF(OR($B110<Z$8,$B110>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C110)/100))","v":""},null,{"$f":"IF(OR($B110<Z$8,$B110>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C110/1000)","v":""},null,{"$f":"IF(OR($B110<AD$8,$B110>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C110/100))","v":""},null,{"$f":"IF(OR($B110<AD$8,$B110>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,193.67194863658503,null,"",null,{"$f":"IF(OR($B110<BI$8,$B110>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C110)","v":""},null,{"$f":"IF(OR($B110<BI$8,$B110>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C110/1000)","v":""},null,"",null,{"$f":"IF(OR($B110<BM$8,$B110>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B110)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C110)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B110<BX$8,$B110>BX$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B110<BZ$8,$B110>BZ$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B110<CB$8,$B110>CB$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B110<CD$8,$B110>CD$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B110<CF$8,$B110>CF$9),\"\",VLOOKUP($B110,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2109,5.4483345609076729E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B111<F$8,$B111>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C111)","v":""},null,{"$f":"IF(OR($B111<F$8,$B111>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C111)/1000)","v":""},null,{"$f":"IF(OR($B111<J$8,$B111>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C111)","v":""},null,{"$f":"IF(OR($B111<J$8,$B111>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<N$8,$B111>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<N$8,$B111>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<R$8,$B111>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<R$8,$B111>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<V$8,$B111>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<V$8,$B111>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C111)/1000)","v":""},null,{"$f":"IF(OR($B111<Z$8,$B111>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C111)/100))","v":""},null,{"$f":"IF(OR($B111<Z$8,$B111>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C111/1000)","v":""},null,{"$f":"IF(OR($B111<AD$8,$B111>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C111/100))","v":""},null,{"$f":"IF(OR($B111<AD$8,$B111>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,188.9482425722781,null,"",null,{"$f":"IF(OR($B111<BI$8,$B111>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C111)","v":""},null,{"$f":"IF(OR($B111<BI$8,$B111>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C111/1000)","v":""},null,"",null,{"$f":"IF(OR($B111<BM$8,$B111>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B111)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C111)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B111<BX$8,$B111>BX$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B111<BZ$8,$B111>BZ$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B111<CB$8,$B111>CB$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B111<CD$8,$B111>CD$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B111<CF$8,$B111>CF$9),\"\",VLOOKUP($B111,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2110,5.3154483521050469E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B112<F$8,$B112>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C112)","v":""},null,{"$f":"IF(OR($B112<F$8,$B112>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C112)/1000)","v":""},null,{"$f":"IF(OR($B112<J$8,$B112>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C112)","v":""},null,{"$f":"IF(OR($B112<J$8,$B112>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<N$8,$B112>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<N$8,$B112>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<R$8,$B112>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<R$8,$B112>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<V$8,$B112>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<V$8,$B112>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C112)/1000)","v":""},null,{"$f":"IF(OR($B112<Z$8,$B112>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C112)/100))","v":""},null,{"$f":"IF(OR($B112<Z$8,$B112>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C112/1000)","v":""},null,{"$f":"IF(OR($B112<AD$8,$B112>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C112/100))","v":""},null,{"$f":"IF(OR($B112<AD$8,$B112>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,184.33974885100304,null,"",null,{"$f":"IF(OR($B112<BI$8,$B112>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C112)","v":""},null,{"$f":"IF(OR($B112<BI$8,$B112>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C112/1000)","v":""},null,"",null,{"$f":"IF(OR($B112<BM$8,$B112>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B112)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C112)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B112<BX$8,$B112>BX$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B112<BZ$8,$B112>BZ$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B112<CB$8,$B112>CB$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B112<CD$8,$B112>CD$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B112<CF$8,$B112>CF$9),\"\",VLOOKUP($B112,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2111,5.1858032703463876E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B113<F$8,$B113>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C113)","v":""},null,{"$f":"IF(OR($B113<F$8,$B113>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C113)/1000)","v":""},null,{"$f":"IF(OR($B113<J$8,$B113>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C113)","v":""},null,{"$f":"IF(OR($B113<J$8,$B113>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<N$8,$B113>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<N$8,$B113>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<R$8,$B113>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<R$8,$B113>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<V$8,$B113>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<V$8,$B113>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C113)/1000)","v":""},null,{"$f":"IF(OR($B113<Z$8,$B113>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C113)/100))","v":""},null,{"$f":"IF(OR($B113<Z$8,$B113>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C113/1000)","v":""},null,{"$f":"IF(OR($B113<AD$8,$B113>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C113/100))","v":""},null,{"$f":"IF(OR($B113<AD$8,$B113>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,179.84365741561271,null,"",null,{"$f":"IF(OR($B113<BI$8,$B113>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C113)","v":""},null,{"$f":"IF(OR($B113<BI$8,$B113>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C113/1000)","v":""},null,"",null,{"$f":"IF(OR($B113<BM$8,$B113>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B113)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C113)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B113<BX$8,$B113>BX$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B113<BZ$8,$B113>BZ$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B113<CB$8,$B113>CB$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B113<CD$8,$B113>CD$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B113<CF$8,$B113>CF$9),\"\",VLOOKUP($B113,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2112,5.0593202637525737E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B114<F$8,$B114>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C114)","v":""},null,{"$f":"IF(OR($B114<F$8,$B114>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C114)/1000)","v":""},null,{"$f":"IF(OR($B114<J$8,$B114>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C114)","v":""},null,{"$f":"IF(OR($B114<J$8,$B114>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<N$8,$B114>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<N$8,$B114>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<R$8,$B114>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<R$8,$B114>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<V$8,$B114>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<V$8,$B114>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C114)/1000)","v":""},null,{"$f":"IF(OR($B114<Z$8,$B114>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C114)/100))","v":""},null,{"$f":"IF(OR($B114<Z$8,$B114>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C114/1000)","v":""},null,{"$f":"IF(OR($B114<AD$8,$B114>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C114/100))","v":""},null,{"$f":"IF(OR($B114<AD$8,$B114>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,175.45722674693926,null,"",null,{"$f":"IF(OR($B114<BI$8,$B114>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C114)","v":""},null,{"$f":"IF(OR($B114<BI$8,$B114>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C114/1000)","v":""},null,"",null,{"$f":"IF(OR($B114<BM$8,$B114>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B114)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C114)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B114<BX$8,$B114>BX$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B114<BZ$8,$B114>BZ$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B114<CB$8,$B114>CB$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B114<CD$8,$B114>CD$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B114<CF$8,$B114>CF$9),\"\",VLOOKUP($B114,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2113,4.9359222085390966E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B115<F$8,$B115>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C115)","v":""},null,{"$f":"IF(OR($B115<F$8,$B115>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C115)/1000)","v":""},null,{"$f":"IF(OR($B115<J$8,$B115>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C115)","v":""},null,{"$f":"IF(OR($B115<J$8,$B115>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<N$8,$B115>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<N$8,$B115>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<R$8,$B115>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<R$8,$B115>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<V$8,$B115>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<V$8,$B115>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C115)/1000)","v":""},null,{"$f":"IF(OR($B115<Z$8,$B115>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C115)/100))","v":""},null,{"$f":"IF(OR($B115<Z$8,$B115>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C115/1000)","v":""},null,{"$f":"IF(OR($B115<AD$8,$B115>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C115/100))","v":""},null,{"$f":"IF(OR($B115<AD$8,$B115>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,171.17778219213588,null,"",null,{"$f":"IF(OR($B115<BI$8,$B115>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C115)","v":""},null,{"$f":"IF(OR($B115<BI$8,$B115>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C115/1000)","v":""},null,"",null,{"$f":"IF(OR($B115<BM$8,$B115>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B115)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C115)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B115<BX$8,$B115>BX$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B115<BZ$8,$B115>BZ$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B115<CB$8,$B115>CB$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B115<CD$8,$B115>CD$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B115<CF$8,$B115>CF$9),\"\",VLOOKUP($B115,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2114,4.8155338619893628E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B116<F$8,$B116>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C116)","v":""},null,{"$f":"IF(OR($B116<F$8,$B116>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C116)/1000)","v":""},null,{"$f":"IF(OR($B116<J$8,$B116>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C116)","v":""},null,{"$f":"IF(OR($B116<J$8,$B116>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<N$8,$B116>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<N$8,$B116>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<R$8,$B116>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<R$8,$B116>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<V$8,$B116>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<V$8,$B116>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C116)/1000)","v":""},null,{"$f":"IF(OR($B116<Z$8,$B116>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C116)/100))","v":""},null,{"$f":"IF(OR($B116<Z$8,$B116>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C116/1000)","v":""},null,{"$f":"IF(OR($B116<AD$8,$B116>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C116/100))","v":""},null,{"$f":"IF(OR($B116<AD$8,$B116>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,167.00271433379109,null,"",null,{"$f":"IF(OR($B116<BI$8,$B116>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C116)","v":""},null,{"$f":"IF(OR($B116<BI$8,$B116>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C116/1000)","v":""},null,"",null,{"$f":"IF(OR($B116<BM$8,$B116>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B116)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C116)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B116<BX$8,$B116>BX$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B116<BZ$8,$B116>BZ$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B116<CB$8,$B116>CB$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B116<CD$8,$B116>CD$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B116<CF$8,$B116>CF$9),\"\",VLOOKUP($B116,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2115,4.6980818165749887E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B117<F$8,$B117>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C117)","v":""},null,{"$f":"IF(OR($B117<F$8,$B117>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C117)/1000)","v":""},null,{"$f":"IF(OR($B117<J$8,$B117>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C117)","v":""},null,{"$f":"IF(OR($B117<J$8,$B117>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<N$8,$B117>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<N$8,$B117>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<R$8,$B117>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<R$8,$B117>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<V$8,$B117>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<V$8,$B117>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C117)/1000)","v":""},null,{"$f":"IF(OR($B117<Z$8,$B117>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C117)/100))","v":""},null,{"$f":"IF(OR($B117<Z$8,$B117>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C117/1000)","v":""},null,{"$f":"IF(OR($B117<AD$8,$B117>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C117/100))","v":""},null,{"$f":"IF(OR($B117<AD$8,$B117>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,162.92947739882061,null,"",null,{"$f":"IF(OR($B117<BI$8,$B117>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C117)","v":""},null,{"$f":"IF(OR($B117<BI$8,$B117>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C117/1000)","v":""},null,"",null,{"$f":"IF(OR($B117<BM$8,$B117>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B117)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C117)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B117<BX$8,$B117>BX$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B117<BZ$8,$B117>BZ$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B117<CB$8,$B117>CB$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B117<CD$8,$B117>CD$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B117<CF$8,$B117>CF$9),\"\",VLOOKUP($B117,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2116,4.5834944551951112E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B118<F$8,$B118>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C118)","v":""},null,{"$f":"IF(OR($B118<F$8,$B118>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C118)/1000)","v":""},null,{"$f":"IF(OR($B118<J$8,$B118>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C118)","v":""},null,{"$f":"IF(OR($B118<J$8,$B118>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<N$8,$B118>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<N$8,$B118>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<R$8,$B118>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<R$8,$B118>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<V$8,$B118>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<V$8,$B118>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C118)/1000)","v":""},null,{"$f":"IF(OR($B118<Z$8,$B118>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C118)/100))","v":""},null,{"$f":"IF(OR($B118<Z$8,$B118>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C118/1000)","v":""},null,{"$f":"IF(OR($B118<AD$8,$B118>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C118/100))","v":""},null,{"$f":"IF(OR($B118<AD$8,$B118>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,158.95558770616645,null,"",null,{"$f":"IF(OR($B118<BI$8,$B118>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C118)","v":""},null,{"$f":"IF(OR($B118<BI$8,$B118>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C118/1000)","v":""},null,"",null,{"$f":"IF(OR($B118<BM$8,$B118>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B118)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C118)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B118<BX$8,$B118>BX$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B118<BZ$8,$B118>BZ$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B118<CB$8,$B118>CB$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B118<CD$8,$B118>CD$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B118<CF$8,$B118>CF$9),\"\",VLOOKUP($B118,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2117,4.4717019075074263E-2,2.5000000000000001E-2,null,{"$f":"IF(OR($B119<F$8,$B119>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C119)","v":""},null,{"$f":"IF(OR($B119<F$8,$B119>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C119)/1000)","v":""},null,{"$f":"IF(OR($B119<J$8,$B119>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C119)","v":""},null,{"$f":"IF(OR($B119<J$8,$B119>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<N$8,$B119>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<N$8,$B119>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<R$8,$B119>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<R$8,$B119>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<V$8,$B119>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<V$8,$B119>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C119)/1000)","v":""},null,{"$f":"IF(OR($B119<Z$8,$B119>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C119)/100))","v":""},null,{"$f":"IF(OR($B119<Z$8,$B119>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C119/1000)","v":""},null,{"$f":"IF(OR($B119<AD$8,$B119>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C119/100))","v":""},null,{"$f":"IF(OR($B119<AD$8,$B119>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,155.07862215235755,null,"",null,{"$f":"IF(OR($B119<BI$8,$B119>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C119)","v":""},null,{"$f":"IF(OR($B119<BI$8,$B119>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C119/1000)","v":""},null,"",null,{"$f":"IF(OR($B119<BM$8,$B119>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B119)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C119)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B119<BX$8,$B119>BX$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B119<BZ$8,$B119>BZ$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B119<CB$8,$B119>CB$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B119<CD$8,$B119>CD$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B119<CF$8,$B119>CF$9),\"\",VLOOKUP($B119,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2118,4.3204849347897839E-2,{"$f":"$D$6","v":3.5000000000000003E-2},null,{"$f":"IF(OR($B120<F$8,$B120>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C120)","v":""},null,{"$f":"IF(OR($B120<F$8,$B120>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C120)/1000)","v":""},null,{"$f":"IF(OR($B120<J$8,$B120>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C120)","v":""},null,{"$f":"IF(OR($B120<J$8,$B120>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<N$8,$B120>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<N$8,$B120>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<R$8,$B120>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<R$8,$B120>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<V$8,$B120>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<V$8,$B120>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C120)/1000)","v":""},null,{"$f":"IF(OR($B120<Z$8,$B120>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C120)/100))","v":""},null,{"$f":"IF(OR($B120<Z$8,$B120>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C120/1000)","v":""},null,{"$f":"IF(OR($B120<AD$8,$B120>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C120/100))","v":""},null,{"$f":"IF(OR($B120<AD$8,$B120>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B120<BI$8,$B120>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C120)","v":""},null,{"$f":"IF(OR($B120<BI$8,$B120>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C120/1000)","v":""},null,"",null,{"$f":"IF(OR($B120<BM$8,$B120>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B120)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C120)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B120<BX$8,$B120>BX$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B120<BZ$8,$B120>BZ$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B120<CB$8,$B120>CB$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B120<CD$8,$B120>CD$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B120<CF$8,$B120>CF$9),\"\",VLOOKUP($B120,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2119,4.1743815795070381E-2,3.5000000000000003E-2,null,{"$f":"IF(OR($B121<F$8,$B121>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C121)","v":""},null,{"$f":"IF(OR($B121<F$8,$B121>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C121)/1000)","v":""},null,{"$f":"IF(OR($B121<J$8,$B121>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C121)","v":""},null,{"$f":"IF(OR($B121<J$8,$B121>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<N$8,$B121>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<N$8,$B121>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<R$8,$B121>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<R$8,$B121>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<V$8,$B121>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<V$8,$B121>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C121)/1000)","v":""},null,{"$f":"IF(OR($B121<Z$8,$B121>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C121)/100))","v":""},null,{"$f":"IF(OR($B121<Z$8,$B121>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C121/1000)","v":""},null,{"$f":"IF(OR($B121<AD$8,$B121>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C121/100))","v":""},null,{"$f":"IF(OR($B121<AD$8,$B121>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B121<BI$8,$B121>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C121)","v":""},null,{"$f":"IF(OR($B121<BI$8,$B121>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C121/1000)","v":""},null,"",null,{"$f":"IF(OR($B121<BM$8,$B121>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B121)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C121)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B121<BX$8,$B121>BX$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B121<BZ$8,$B121>BZ$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B121<CB$8,$B121>CB$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B121<CD$8,$B121>CD$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B121<CF$8,$B121>CF$9),\"\",VLOOKUP($B121,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,2120,4.0332189173981049E-2,3.5000000000000003E-2,null,{"$f":"IF(OR($B122<F$8,$B122>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$E$12:$N$12=$F$10)*('Values Library - Yearly Values'!$E$13:$N$13=$F$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C122)","v":""},null,{"$f":"IF(OR($B122<F$8,$B122>F$9),\"\",$F$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$H$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C122)/1000)","v":""},null,{"$f":"IF(OR($B122<J$8,$B122>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$E$12:$N$12=$J$10)*('Values Library - Yearly Values'!$E$13:$N$13=$J$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C122)","v":""},null,{"$f":"IF(OR($B122<J$8,$B122>J$9),\"\",$J$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$L$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<N$8,$B122>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$E$12:$N$12=$N$10)*('Values Library - Yearly Values'!$E$13:$N$13=$N$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<N$8,$B122>N$9),\"\",$N$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$P$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<R$8,$B122>R$9),\"\",$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$O$12:$X$12=$R$10)*('Values Library - Yearly Values'!$O$13:$X$13=$R$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<R$8,$B122>R$9),\"\",0.2*$R$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$T$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<V$8,$B122>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$E$12:$N$12=$V$10)*('Values Library - Yearly Values'!$E$13:$N$13=$V$11)*('Values Library - Yearly Values'!$E$14:$N$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<V$8,$B122>V$9),\"\",$V$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$X$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AD$14:$AD$126))*$C122)/1000)","v":""},null,{"$f":"IF(OR($B122<Z$8,$B122>Z$9),\"\",$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$O$12:$X$12=$Z$10)*('Values Library - Yearly Values'!$O$13:$X$13=$Z$11)*('Values Library - Yearly Values'!$O$14:$X$126)*$C122)/100))","v":""},null,{"$f":"IF(OR($B122<Z$8,$B122>Z$9),\"\",0.2*$Z$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$AB$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*$C122/1000)","v":""},null,{"$f":"IF(OR($B122<AD$8,$B122>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$E$12:$N$12=AD$10)*('Values Library - Yearly Values'!$E$13:$N$13=AD$11)*('Values Library - Yearly Values'!$E$14:$N$126))*$C122/100))","v":""},null,{"$f":"IF(OR($B122<AD$8,$B122>AD$9),\"\",AD$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=AF$10)*('Values Library - Yearly Values'!$AS$14:$AU$126))))","v":""},null,null,null,"",null,null,"",null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,"",null,"",null,"",null,{"$f":"IF(OR($B122<BI$8,$B122>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$E$12:$N$12=$BI$10)*('Values Library - Yearly Values'!$E$13:$N$13=$BI$11)*('Values Library - Yearly Values'!$E$14:$N$126))/100)*$C122)","v":""},null,{"$f":"IF(OR($B122<BI$8,$B122>BI$9),\"\",$BI$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AS$13:$AU$13=$BK$10)*('Values Library - Yearly Values'!$AS$14:$AU$126)))*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AD$14:$AD$126)))*$C122/1000)","v":""},null,"",null,{"$f":"IF(OR($B122<BM$8,$B122>BM$9),\"\",$BO$12*(SUMPRODUCT(('Values Library - Yearly Values'!$D$14:$D$126=$B122)*('Values Library - Yearly Values'!$AZ$13:$BB$13=$BO$10)*('Values Library - Yearly Values'!$AZ$14:$BB$126)))*$C122)","v":""},null,"",null,"",null,"",null,null,{"$f":"IF(OR($B122<BX$8,$B122>BX$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$AZ$92:$BD$199,4,0))","v":""},null,{"$f":"IF(OR($B122<BZ$8,$B122>BZ$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BH$92:$BL$199,4,0))","v":""},null,{"$f":"IF(OR($B122<CB$8,$B122>CB$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BP$92:$BT$199,4,0))","v":""},null,{"$f":"IF(OR($B122<CD$8,$B122>CD$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$BX$92:$CB$199,4,0))","v":""},null,{"$f":"IF(OR($B122<CF$8,$B122>CF$9),\"\",VLOOKUP($B122,'CS - Carbon sequestration'!$CF$92:$CJ$199,4,0))","v":""},null,null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[]
[">>HIDE_BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B124<CB$8,$B124>CB$9),\"\",VLOOKUP($B124,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B124<CD$8,$B124>CD$9),\"\",VLOOKUP($B124,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B124<CF$8,$B124>CF$9),\"\",VLOOKUP($B124,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B125<CB$8,$B125>CB$9),\"\",VLOOKUP($B125,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B125<CD$8,$B125>CD$9),\"\",VLOOKUP($B125,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B125<CF$8,$B125>CF$9),\"\",VLOOKUP($B125,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B127<CB$8,$B127>CB$9),\"\",VLOOKUP($B127,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B127<CD$8,$B127>CD$9),\"\",VLOOKUP($B127,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B127<CF$8,$B127>CF$9),\"\",VLOOKUP($B127,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B128<CB$8,$B128>CB$9),\"\",VLOOKUP($B128,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B128<CD$8,$B128>CD$9),\"\",VLOOKUP($B128,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B128<CF$8,$B128>CF$9),\"\",VLOOKUP($B128,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B129<CB$8,$B129>CB$9),\"\",VLOOKUP($B129,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B129<CD$8,$B129>CD$9),\"\",VLOOKUP($B129,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B129<CF$8,$B129>CF$9),\"\",VLOOKUP($B129,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B130<CB$8,$B130>CB$9),\"\",VLOOKUP($B130,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B130<CD$8,$B130>CD$9),\"\",VLOOKUP($B130,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B130<CF$8,$B130>CF$9),\"\",VLOOKUP($B130,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B131<CB$8,$B131>CB$9),\"\",VLOOKUP($B131,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B131<CD$8,$B131>CD$9),\"\",VLOOKUP($B131,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B131<CF$8,$B131>CF$9),\"\",VLOOKUP($B131,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B132<CB$8,$B132>CB$9),\"\",VLOOKUP($B132,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B132<CD$8,$B132>CD$9),\"\",VLOOKUP($B132,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B132<CF$8,$B132>CF$9),\"\",VLOOKUP($B132,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B133<CB$8,$B133>CB$9),\"\",VLOOKUP($B133,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B133<CD$8,$B133>CD$9),\"\",VLOOKUP($B133,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B133<CF$8,$B133>CF$9),\"\",VLOOKUP($B133,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B134<CB$8,$B134>CB$9),\"\",VLOOKUP($B134,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B134<CD$8,$B134>CD$9),\"\",VLOOKUP($B134,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B134<CF$8,$B134>CF$9),\"\",VLOOKUP($B134,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B135<CB$8,$B135>CB$9),\"\",VLOOKUP($B135,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B135<CD$8,$B135>CD$9),\"\",VLOOKUP($B135,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B135<CF$8,$B135>CF$9),\"\",VLOOKUP($B135,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($B136<CB$8,$B136>CB$9),\"\",VLOOKUP($B136,'CS - Carbon sequestration'!$BP$92:$BT$191,5,0))","v":0},null,{"$f":"IF(OR($B136<CD$8,$B136>CD$9),\"\",VLOOKUP($B136,'CS - Carbon sequestration'!$BX$92:$CB$191,5,0))","v":0},null,{"$f":"IF(OR($B136<CF$8,$B136>CF$9),\"\",VLOOKUP($B136,'CS - Carbon sequestration'!$CF$92:$CJ$191,5,0))","v":0}]

{"sheet":"Spare","index":42,"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,"Flexibility",null,">>HIDE_ALONG"]
[null,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"Evidence"]
[null,"Provide evidence here…"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]

{"sheet":"Scheme comparisons TBL","index":43,"n_rows":73,"n_cols":20,"rows_kept":73,"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,{"$f":"ProjDetails","v":"PROJECT DETAILS -   No.: 41521691,    Name: Killingworth & Longbenton SuDS,    Assmt. Version: 3,    Date: Sep 2015."}]
[]
[null,"NOTE: not yet linked to summary sheet"]
[null,null,null,null,"Note: Paste in data from other tool runs to enable a comparison. "]
[null,null,"Scheme Reference","Scheme 1","Scheme 2","Scheme 3","Scheme 4"]
[null,null,"Scheme Summary","AA","BB","CC","DD"]
[null,null,"Scheme present cost",10,15,12,10]
[null,null,"Scheme total present value of Impact",{"$f":"SUM(D70)","v":6},{"$f":"SUM(E70)","v":14},{"$f":"SUM(F70)","v":15},{"$f":"SUM(G70)","v":14}]
[null,null,"Overall scheme net present value",{"$f":"D9-D8","v":-4},{"$f":"E9-E8","v":-1},{"$f":"F9-F8","v":3},{"$f":"G9-G8","v":4}]
[null,null,"Impact","Present Value (£)","Present Value (£)","Present Value (£)","Present Value (£)"]
[null,"Financial","·         Energy use",1,1,1,1]
[null,null,"·         Reduced treatment/pumping",null,1,1,1]
[null,null,"·         Population growth/network capacity",null,null,null,1]
[null,null,"·         Groundwater (as a potential resource)",null,1]
[null,null,"·         Water resource",null,null,1,1]
[null,null,"·         Economic growth ",null,1]
[null,null,"·         Flexible infrastructure",null,null,1,1]
[null,null,"·         PR- Business/CSR"]
[null,null,"·         Tourism ",null,null,1]
[null,"Social","·         Amenity/liveability ",1,1,1,1]
[null,null,"·         Recreation",1,1,1]
[null,null,"·         Health ",null,1,1,1]
[null,null,"·         Crime ",null,null,null,1]
[null,null,"·         Education ",null,1,1]
[null,null,"·         Noise",null,null,null,1]
[null,null,"·         Traffic calming",null,1,1,1]
[null,"Environmental","·         Air quality",null,1,null,1]
[null,null,"·         Biodiversity (habitats)",1,1,1]
[null,null,"·         Carbon",null,1,1,1]
[null,null,"·         Flood risk",1,1,1,1]
[null,null,"·         Pollution ",1,1,1]
[null,null,"·         Air temperature",null,null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[">>HIDE_BELOW"]
[]
[]
[null,"Total",null,{"$f":"SUM(D71:D73)","v":6},{"$f":"SUM(E71:E73)","v":14},{"$f":"SUM(F71:F73)","v":15},{"$f":"SUM(G71:G73)","v":14}]
[null,"Financial",null,{"$f":"SUM(D12:D20)","v":1},{"$f":"SUM(E12:E20)","v":4},{"$f":"SUM(F12:F20)","v":5},{"$f":"SUM(G12:G20)","v":5}]
[null,"Social",null,{"$f":"SUM(D21:D27)","v":2},{"$f":"SUM(E21:E27)","v":5},{"$f":"SUM(F21:F27)","v":5},{"$f":"SUM(G21:G27)","v":5}]
[null,"Environmental",null,{"$f":"SUM(D28:D33)","v":3},{"$f":"SUM(E28:E33)","v":5},{"$f":"SUM(F28:F33)","v":5},{"$f":"SUM(G28:G33)","v":4}]